[DAIMAN] YoY Cumulative 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- 294.85%
YoY- 2.6%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 34,867 41,138 47,079 47,225 39,091 41,774 49,630 -5.71%
PBT 14,402 64,893 15,013 15,210 16,100 9,430 12,085 2.96%
Tax -2,377 -31 -2,966 -2,409 -3,623 -2,327 -3,819 -7.59%
NP 12,025 64,862 12,047 12,801 12,477 7,103 8,266 6.44%
-
NP to SH 12,025 64,862 12,047 12,801 12,477 7,103 8,266 6.44%
-
Tax Rate 16.50% 0.05% 19.76% 15.84% 22.50% 24.68% 31.60% -
Total Cost 22,842 -23,724 35,032 34,424 26,614 34,671 41,364 -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 1.33% 6.25% 1.22% 1.15% 1.08% 0.63% 0.83% -
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 16.27 18.64 20.95 21.07 17.42 18.64 22.16 -5.01%
EPS 5.61 29.39 5.36 5.71 5.56 3.17 3.69 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 16.59 19.57 22.40 22.47 18.60 19.88 23.61 -5.70%
EPS 5.72 30.86 5.73 6.09 5.94 3.38 3.93 6.45%
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 8.55 6.81 6.68 6.65 7.23 7.72 5.37 8.05%
P/EPS 24.78 4.32 26.12 24.52 22.66 45.43 32.25 -4.29%
EY 4.04 23.14 3.83 4.08 4.41 2.20 3.10 4.51%
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 10.33 7.73 6.44 7.26 7.00 8.31 5.42 11.34%
P/EPS 29.95 4.90 25.19 26.80 21.94 48.90 32.52 -1.36%
EY 3.34 20.41 3.97 3.73 4.56 2.05 3.07 1.41%
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