[DAIMAN] QoQ TTM Result on 31-Dec-2003 [#2]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 42.96%
YoY- -26.08%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 93,284 89,728 83,338 77,588 66,438 69,454 91,340 1.40%
PBT 27,188 25,617 25,813 19,799 13,791 20,689 30,287 -6.92%
Tax -5,660 -4,634 -2,120 -840 -529 -2,054 -8,184 -21.74%
NP 21,528 20,983 23,693 18,959 13,262 18,635 22,103 -1.73%
-
NP to SH 21,528 20,983 23,693 18,959 13,262 18,635 22,103 -1.73%
-
Tax Rate 20.82% 18.09% 8.21% 4.24% 3.84% 9.93% 27.02% -
Total Cost 71,756 68,745 59,645 58,629 53,176 50,819 69,237 2.40%
-
Net Worth 972,519 326,752 1,112,414 1,112,972 1,093,336 1,092,756 1,139,599 -10.00%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 5,319 5,319 11,219 11,219 11,219 11,219 11,202 -39.05%
Div Payout % 24.71% 25.35% 47.35% 59.18% 84.60% 60.21% 50.68% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 972,519 326,752 1,112,414 1,112,972 1,093,336 1,092,756 1,139,599 -10.00%
NOSH 224,082 75,989 224,730 224,389 223,586 224,385 219,999 1.23%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 23.08% 23.39% 28.43% 24.44% 19.96% 26.83% 24.20% -
ROE 2.21% 6.42% 2.13% 1.70% 1.21% 1.71% 1.94% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 41.63 118.08 37.08 34.58 29.71 30.95 41.52 0.17%
EPS 9.61 27.61 10.54 8.45 5.93 8.30 10.05 -2.93%
DPS 2.37 7.00 5.00 5.00 5.00 5.00 5.09 -39.84%
NAPS 4.34 4.30 4.95 4.96 4.89 4.87 5.18 -11.09%
Adjusted Per Share Value based on latest NOSH - 224,389
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 44.38 42.69 39.65 36.91 31.61 33.04 43.46 1.40%
EPS 10.24 9.98 11.27 9.02 6.31 8.87 10.52 -1.77%
DPS 2.53 2.53 5.34 5.34 5.34 5.34 5.33 -39.06%
NAPS 4.627 1.5546 5.2926 5.2953 5.2019 5.1991 5.422 -10.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.33 1.34 1.59 1.40 1.35 1.30 1.17 -
P/RPS 3.19 1.13 4.29 4.05 4.54 4.20 2.82 8.54%
P/EPS 13.84 4.85 15.08 16.57 22.76 15.65 11.65 12.13%
EY 7.22 20.61 6.63 6.04 4.39 6.39 8.59 -10.90%
DY 1.78 5.22 3.14 3.57 3.70 3.85 4.35 -44.79%
P/NAPS 0.31 0.31 0.32 0.28 0.28 0.27 0.23 21.95%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 27/08/04 28/05/04 26/02/04 21/11/03 26/08/03 30/05/03 -
Price 1.38 1.22 1.38 1.53 1.51 1.41 1.22 -
P/RPS 3.31 1.03 3.72 4.42 5.08 4.56 2.94 8.19%
P/EPS 14.36 4.42 13.09 18.11 25.46 16.98 12.14 11.81%
EY 6.96 22.63 7.64 5.52 3.93 5.89 8.24 -10.61%
DY 1.72 5.74 3.62 3.27 3.31 3.55 4.17 -44.49%
P/NAPS 0.32 0.28 0.28 0.31 0.31 0.29 0.24 21.07%

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