[DAIMAN] QoQ TTM Result on 31-Dec-2002 [#2]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -3.44%
YoY- 128.73%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 66,438 69,454 91,340 92,469 102,186 95,152 77,940 -10.08%
PBT 13,791 20,689 30,287 34,919 36,187 28,249 15,685 -8.21%
Tax -529 -2,054 -8,184 -9,271 -9,624 -7,975 -3,890 -73.52%
NP 13,262 18,635 22,103 25,648 26,563 20,274 11,795 8.12%
-
NP to SH 13,262 18,635 22,103 25,648 26,563 20,274 11,795 8.12%
-
Tax Rate 3.84% 9.93% 27.02% 26.55% 26.60% 28.23% 24.80% -
Total Cost 53,176 50,819 69,237 66,821 75,623 74,878 66,145 -13.52%
-
Net Worth 1,093,336 1,092,756 1,139,599 1,158,599 1,157,640 1,151,592 1,142,189 -2.86%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 11,219 11,219 11,202 11,202 11,202 11,202 8,857 17.05%
Div Payout % 84.60% 60.21% 50.68% 43.68% 42.17% 55.25% 75.09% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 1,093,336 1,092,756 1,139,599 1,158,599 1,157,640 1,151,592 1,142,189 -2.86%
NOSH 223,586 224,385 219,999 224,534 224,348 224,045 224,840 -0.37%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 19.96% 26.83% 24.20% 27.74% 25.99% 21.31% 15.13% -
ROE 1.21% 1.71% 1.94% 2.21% 2.29% 1.76% 1.03% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 29.71 30.95 41.52 41.18 45.55 42.47 34.66 -9.75%
EPS 5.93 8.30 10.05 11.42 11.84 9.05 5.25 8.45%
DPS 5.00 5.00 5.09 5.00 5.00 5.00 4.00 16.02%
NAPS 4.89 4.87 5.18 5.16 5.16 5.14 5.08 -2.50%
Adjusted Per Share Value based on latest NOSH - 224,534
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 31.61 33.04 43.46 43.99 48.62 45.27 37.08 -10.08%
EPS 6.31 8.87 10.52 12.20 12.64 9.65 5.61 8.14%
DPS 5.34 5.34 5.33 5.33 5.33 5.33 4.21 17.15%
NAPS 5.2019 5.1991 5.422 5.5124 5.5078 5.479 5.4343 -2.86%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.35 1.30 1.17 1.26 1.31 1.49 1.51 -
P/RPS 4.54 4.20 2.82 3.06 2.88 3.51 4.36 2.73%
P/EPS 22.76 15.65 11.65 11.03 11.06 16.47 28.78 -14.47%
EY 4.39 6.39 8.59 9.07 9.04 6.07 3.47 16.95%
DY 3.70 3.85 4.35 3.97 3.82 3.36 2.65 24.89%
P/NAPS 0.28 0.27 0.23 0.24 0.25 0.29 0.30 -4.49%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 26/08/03 30/05/03 24/02/03 28/11/02 27/08/02 22/05/02 -
Price 1.51 1.41 1.22 1.22 1.30 1.40 1.56 -
P/RPS 5.08 4.56 2.94 2.96 2.85 3.30 4.50 8.40%
P/EPS 25.46 16.98 12.14 10.68 10.98 15.47 29.74 -9.83%
EY 3.93 5.89 8.24 9.36 9.11 6.46 3.36 11.00%
DY 3.31 3.55 4.17 4.10 3.85 3.57 2.56 18.66%
P/NAPS 0.31 0.29 0.24 0.24 0.25 0.27 0.31 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