[DAIMAN] QoQ TTM Result on 31-Mar-2003 [#3]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -13.82%
YoY- 87.39%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 77,588 66,438 69,454 91,340 92,469 102,186 95,152 -12.68%
PBT 19,799 13,791 20,689 30,287 34,919 36,187 28,249 -21.04%
Tax -840 -529 -2,054 -8,184 -9,271 -9,624 -7,975 -77.60%
NP 18,959 13,262 18,635 22,103 25,648 26,563 20,274 -4.36%
-
NP to SH 18,959 13,262 18,635 22,103 25,648 26,563 20,274 -4.36%
-
Tax Rate 4.24% 3.84% 9.93% 27.02% 26.55% 26.60% 28.23% -
Total Cost 58,629 53,176 50,819 69,237 66,821 75,623 74,878 -15.01%
-
Net Worth 1,112,972 1,093,336 1,092,756 1,139,599 1,158,599 1,157,640 1,151,592 -2.24%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 11,219 11,219 11,219 11,202 11,202 11,202 11,202 0.10%
Div Payout % 59.18% 84.60% 60.21% 50.68% 43.68% 42.17% 55.25% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 1,112,972 1,093,336 1,092,756 1,139,599 1,158,599 1,157,640 1,151,592 -2.24%
NOSH 224,389 223,586 224,385 219,999 224,534 224,348 224,045 0.10%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 24.44% 19.96% 26.83% 24.20% 27.74% 25.99% 21.31% -
ROE 1.70% 1.21% 1.71% 1.94% 2.21% 2.29% 1.76% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 34.58 29.71 30.95 41.52 41.18 45.55 42.47 -12.77%
EPS 8.45 5.93 8.30 10.05 11.42 11.84 9.05 -4.45%
DPS 5.00 5.00 5.00 5.09 5.00 5.00 5.00 0.00%
NAPS 4.96 4.89 4.87 5.18 5.16 5.16 5.14 -2.34%
Adjusted Per Share Value based on latest NOSH - 219,999
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 36.91 31.61 33.04 43.46 43.99 48.62 45.27 -12.69%
EPS 9.02 6.31 8.87 10.52 12.20 12.64 9.65 -4.38%
DPS 5.34 5.34 5.34 5.33 5.33 5.33 5.33 0.12%
NAPS 5.2953 5.2019 5.1991 5.422 5.5124 5.5078 5.479 -2.24%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.40 1.35 1.30 1.17 1.26 1.31 1.49 -
P/RPS 4.05 4.54 4.20 2.82 3.06 2.88 3.51 9.98%
P/EPS 16.57 22.76 15.65 11.65 11.03 11.06 16.47 0.40%
EY 6.04 4.39 6.39 8.59 9.07 9.04 6.07 -0.32%
DY 3.57 3.70 3.85 4.35 3.97 3.82 3.36 4.11%
P/NAPS 0.28 0.28 0.27 0.23 0.24 0.25 0.29 -2.30%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 21/11/03 26/08/03 30/05/03 24/02/03 28/11/02 27/08/02 -
Price 1.53 1.51 1.41 1.22 1.22 1.30 1.40 -
P/RPS 4.42 5.08 4.56 2.94 2.96 2.85 3.30 21.44%
P/EPS 18.11 25.46 16.98 12.14 10.68 10.98 15.47 11.04%
EY 5.52 3.93 5.89 8.24 9.36 9.11 6.46 -9.92%
DY 3.27 3.31 3.55 4.17 4.10 3.85 3.57 -5.66%
P/NAPS 0.31 0.31 0.29 0.24 0.24 0.25 0.27 9.61%

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