[DAIMAN] YoY Annualized Quarter 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- 97.42%
YoY- 2.6%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 69,734 82,276 94,158 94,450 78,182 83,548 99,260 -5.71%
PBT 28,804 129,786 30,026 30,420 32,200 18,860 24,170 2.96%
Tax -4,754 -62 -5,932 -4,818 -7,246 -4,654 -7,638 -7.59%
NP 24,050 129,724 24,094 25,602 24,954 14,206 16,532 6.44%
-
NP to SH 24,050 129,724 24,094 25,602 24,954 14,206 16,532 6.44%
-
Tax Rate 16.50% 0.05% 19.76% 15.84% 22.50% 24.68% 31.60% -
Total Cost 45,684 -47,448 70,064 68,848 53,228 69,342 82,728 -9.41%
-
Net Worth 904,554 1,037,262 988,932 1,111,960 1,157,937 1,131,550 1,001,328 -1.67%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 904,554 1,037,262 988,932 1,111,960 1,157,937 1,131,550 1,001,328 -1.67%
NOSH 214,349 220,694 224,757 224,185 224,406 224,069 224,010 -0.73%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 34.49% 157.67% 25.59% 27.11% 31.92% 17.00% 16.66% -
ROE 2.66% 12.51% 2.44% 2.30% 2.16% 1.26% 1.65% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 32.53 37.28 41.89 42.13 34.84 37.29 44.31 -5.01%
EPS 11.22 58.78 10.72 11.42 11.12 6.34 7.38 7.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.22 4.70 4.40 4.96 5.16 5.05 4.47 -0.95%
Adjusted Per Share Value based on latest NOSH - 224,389
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 33.18 39.15 44.80 44.94 37.20 39.75 47.23 -5.71%
EPS 11.44 61.72 11.46 12.18 11.87 6.76 7.87 6.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3037 4.9351 4.7051 5.2905 5.5092 5.3837 4.7641 -1.67%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.39 1.27 1.40 1.40 1.26 1.44 1.19 -
P/RPS 4.27 3.41 3.34 3.32 3.62 3.86 2.69 8.00%
P/EPS 12.39 2.16 13.06 12.26 11.33 22.71 16.12 -4.28%
EY 8.07 46.28 7.66 8.16 8.83 4.40 6.20 4.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.27 0.32 0.28 0.24 0.29 0.27 3.39%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 27/02/06 25/02/05 26/02/04 24/02/03 22/02/02 27/02/01 -
Price 1.68 1.44 1.35 1.53 1.22 1.55 1.20 -
P/RPS 5.16 3.86 3.22 3.63 3.50 4.16 2.71 11.32%
P/EPS 14.97 2.45 12.59 13.40 10.97 24.45 16.26 -1.36%
EY 6.68 40.82 7.94 7.46 9.11 4.09 6.15 1.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.31 0.31 0.31 0.24 0.31 0.27 6.76%

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