[DAIMAN] QoQ TTM Result on 31-Mar-2004 [#3]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 24.97%
YoY- 7.19%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 89,582 93,284 89,728 83,338 77,588 66,438 69,454 18.39%
PBT 25,420 27,188 25,617 25,813 19,799 13,791 20,689 14.64%
Tax -5,191 -5,660 -4,634 -2,120 -840 -529 -2,054 85.01%
NP 20,229 21,528 20,983 23,693 18,959 13,262 18,635 5.59%
-
NP to SH 20,229 21,528 20,983 23,693 18,959 13,262 18,635 5.59%
-
Tax Rate 20.42% 20.82% 18.09% 8.21% 4.24% 3.84% 9.93% -
Total Cost 69,353 71,756 68,745 59,645 58,629 53,176 50,819 22.91%
-
Net Worth 990,299 972,519 326,752 1,112,414 1,112,972 1,093,336 1,092,756 -6.32%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 5,319 5,319 5,319 11,219 11,219 11,219 11,219 -39.06%
Div Payout % 26.30% 24.71% 25.35% 47.35% 59.18% 84.60% 60.21% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 990,299 972,519 326,752 1,112,414 1,112,972 1,093,336 1,092,756 -6.32%
NOSH 225,068 224,082 75,989 224,730 224,389 223,586 224,385 0.20%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 22.58% 23.08% 23.39% 28.43% 24.44% 19.96% 26.83% -
ROE 2.04% 2.21% 6.42% 2.13% 1.70% 1.21% 1.71% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 39.80 41.63 118.08 37.08 34.58 29.71 30.95 18.16%
EPS 8.99 9.61 27.61 10.54 8.45 5.93 8.30 5.44%
DPS 2.36 2.37 7.00 5.00 5.00 5.00 5.00 -39.24%
NAPS 4.40 4.34 4.30 4.95 4.96 4.89 4.87 -6.51%
Adjusted Per Share Value based on latest NOSH - 224,730
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 42.62 44.38 42.69 39.65 36.91 31.61 33.04 18.40%
EPS 9.62 10.24 9.98 11.27 9.02 6.31 8.87 5.53%
DPS 2.53 2.53 2.53 5.34 5.34 5.34 5.34 -39.08%
NAPS 4.7116 4.627 1.5546 5.2926 5.2953 5.2019 5.1991 -6.32%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.40 1.33 1.34 1.59 1.40 1.35 1.30 -
P/RPS 3.52 3.19 1.13 4.29 4.05 4.54 4.20 -11.06%
P/EPS 15.58 13.84 4.85 15.08 16.57 22.76 15.65 -0.29%
EY 6.42 7.22 20.61 6.63 6.04 4.39 6.39 0.31%
DY 1.69 1.78 5.22 3.14 3.57 3.70 3.85 -42.09%
P/NAPS 0.32 0.31 0.31 0.32 0.28 0.28 0.27 11.93%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 26/11/04 27/08/04 28/05/04 26/02/04 21/11/03 26/08/03 -
Price 1.35 1.38 1.22 1.38 1.53 1.51 1.41 -
P/RPS 3.39 3.31 1.03 3.72 4.42 5.08 4.56 -17.86%
P/EPS 15.02 14.36 4.42 13.09 18.11 25.46 16.98 -7.81%
EY 6.66 6.96 22.63 7.64 5.52 3.93 5.89 8.49%
DY 1.75 1.72 5.74 3.62 3.27 3.31 3.55 -37.46%
P/NAPS 0.31 0.32 0.28 0.28 0.31 0.31 0.29 4.52%

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