[DAIMAN] QoQ TTM Result on 31-Mar-2002 [#3]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
22-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 5.19%
YoY- -31.83%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 92,469 102,186 95,152 77,940 77,462 78,034 85,318 5.49%
PBT 34,919 36,187 28,249 15,685 14,577 13,860 17,232 59.92%
Tax -9,271 -9,624 -7,975 -3,890 -3,364 -3,497 -4,856 53.71%
NP 25,648 26,563 20,274 11,795 11,213 10,363 12,376 62.33%
-
NP to SH 25,648 26,563 20,274 11,795 11,213 10,363 12,376 62.33%
-
Tax Rate 26.55% 26.60% 28.23% 24.80% 23.08% 25.23% 28.18% -
Total Cost 66,821 75,623 74,878 66,145 66,249 67,671 72,942 -5.66%
-
Net Worth 1,158,599 1,157,640 1,151,592 1,142,189 1,132,575 1,122,742 1,120,428 2.25%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 11,202 11,202 11,202 8,857 8,857 8,857 8,857 16.90%
Div Payout % 43.68% 42.17% 55.25% 75.09% 78.99% 85.47% 71.57% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 1,158,599 1,157,640 1,151,592 1,142,189 1,132,575 1,122,742 1,120,428 2.25%
NOSH 224,534 224,348 224,045 224,840 224,272 223,653 221,428 0.93%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 27.74% 25.99% 21.31% 15.13% 14.48% 13.28% 14.51% -
ROE 2.21% 2.29% 1.76% 1.03% 0.99% 0.92% 1.10% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 41.18 45.55 42.47 34.66 34.54 34.89 38.53 4.52%
EPS 11.42 11.84 9.05 5.25 5.00 4.63 5.59 60.79%
DPS 5.00 5.00 5.00 4.00 4.00 4.00 4.00 15.99%
NAPS 5.16 5.16 5.14 5.08 5.05 5.02 5.06 1.30%
Adjusted Per Share Value based on latest NOSH - 224,840
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 43.99 48.62 45.27 37.08 36.85 37.13 40.59 5.49%
EPS 12.20 12.64 9.65 5.61 5.33 4.93 5.89 62.27%
DPS 5.33 5.33 5.33 4.21 4.21 4.21 4.21 16.97%
NAPS 5.5124 5.5078 5.479 5.4343 5.3886 5.3418 5.3308 2.25%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.26 1.31 1.49 1.51 1.44 1.15 1.44 -
P/RPS 3.06 2.88 3.51 4.36 4.17 3.30 3.74 -12.48%
P/EPS 11.03 11.06 16.47 28.78 28.80 24.82 25.76 -43.10%
EY 9.07 9.04 6.07 3.47 3.47 4.03 3.88 75.86%
DY 3.97 3.82 3.36 2.65 2.78 3.48 2.78 26.73%
P/NAPS 0.24 0.25 0.29 0.30 0.29 0.23 0.28 -9.74%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 24/02/03 28/11/02 27/08/02 22/05/02 22/02/02 29/11/01 19/09/01 -
Price 1.22 1.30 1.40 1.56 1.55 1.43 1.18 -
P/RPS 2.96 2.85 3.30 4.50 4.49 4.10 3.06 -2.18%
P/EPS 10.68 10.98 15.47 29.74 31.00 30.86 21.11 -36.42%
EY 9.36 9.11 6.46 3.36 3.23 3.24 4.74 57.20%
DY 4.10 3.85 3.57 2.56 2.58 2.80 3.39 13.47%
P/NAPS 0.24 0.25 0.27 0.31 0.31 0.28 0.23 2.86%

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