[DAIMAN] QoQ TTM Result on 30-Sep-2001 [#1]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
29-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2001 [#1]
Profit Trend
QoQ- -16.27%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 95,152 77,940 77,462 78,034 85,318 90,015 87,749 5.56%
PBT 28,249 15,685 14,577 13,860 17,232 23,604 29,302 -2.41%
Tax -7,975 -3,890 -3,364 -3,497 -4,856 -6,302 -6,204 18.27%
NP 20,274 11,795 11,213 10,363 12,376 17,302 23,098 -8.34%
-
NP to SH 20,274 11,795 11,213 10,363 12,376 17,302 23,098 -8.34%
-
Tax Rate 28.23% 24.80% 23.08% 25.23% 28.18% 26.70% 21.17% -
Total Cost 74,878 66,145 66,249 67,671 72,942 72,713 64,651 10.31%
-
Net Worth 1,151,592 1,142,189 1,132,575 1,122,742 1,120,428 999,000 1,003,067 9.67%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 11,202 8,857 8,857 8,857 8,857 8,947 8,947 16.21%
Div Payout % 55.25% 75.09% 78.99% 85.47% 71.57% 51.71% 38.74% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 1,151,592 1,142,189 1,132,575 1,122,742 1,120,428 999,000 1,003,067 9.67%
NOSH 224,045 224,840 224,272 223,653 221,428 224,999 224,399 -0.10%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 21.31% 15.13% 14.48% 13.28% 14.51% 19.22% 26.32% -
ROE 1.76% 1.03% 0.99% 0.92% 1.10% 1.73% 2.30% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 42.47 34.66 34.54 34.89 38.53 40.01 39.10 5.68%
EPS 9.05 5.25 5.00 4.63 5.59 7.69 10.29 -8.22%
DPS 5.00 4.00 4.00 4.00 4.00 4.00 4.00 16.08%
NAPS 5.14 5.08 5.05 5.02 5.06 4.44 4.47 9.78%
Adjusted Per Share Value based on latest NOSH - 223,653
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 45.27 37.08 36.85 37.13 40.59 42.83 41.75 5.56%
EPS 9.65 5.61 5.33 4.93 5.89 8.23 10.99 -8.32%
DPS 5.33 4.21 4.21 4.21 4.21 4.26 4.26 16.16%
NAPS 5.479 5.4343 5.3886 5.3418 5.3308 4.753 4.7724 9.66%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.49 1.51 1.44 1.15 1.44 1.14 1.19 -
P/RPS 3.51 4.36 4.17 3.30 3.74 2.85 3.04 10.08%
P/EPS 16.47 28.78 28.80 24.82 25.76 14.82 11.56 26.69%
EY 6.07 3.47 3.47 4.03 3.88 6.75 8.65 -21.08%
DY 3.36 2.65 2.78 3.48 2.78 3.51 3.36 0.00%
P/NAPS 0.29 0.30 0.29 0.23 0.28 0.26 0.27 4.89%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 27/08/02 22/05/02 22/02/02 29/11/01 19/09/01 29/05/01 27/02/01 -
Price 1.40 1.56 1.55 1.43 1.18 1.35 1.20 -
P/RPS 3.30 4.50 4.49 4.10 3.06 3.37 3.07 4.94%
P/EPS 15.47 29.74 31.00 30.86 21.11 17.56 11.66 20.80%
EY 6.46 3.36 3.23 3.24 4.74 5.70 8.58 -17.28%
DY 3.57 2.56 2.58 2.80 3.39 2.96 3.33 4.76%
P/NAPS 0.27 0.31 0.31 0.28 0.23 0.30 0.27 0.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment