[DAIMAN] YoY TTM Result on 30-Jun-2003 [#4]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- -15.69%
YoY- -8.08%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 88,160 85,732 89,728 69,454 95,152 85,318 61,527 6.17%
PBT 59,532 25,417 25,617 20,689 28,249 17,232 21,331 18.64%
Tax -1,424 -3,148 -4,634 -2,054 -7,975 -4,856 -2,492 -8.90%
NP 58,108 22,269 20,983 18,635 20,274 12,376 18,839 20.64%
-
NP to SH 58,108 22,269 20,983 18,635 20,274 12,376 18,839 20.64%
-
Tax Rate 2.39% 12.39% 18.09% 9.93% 28.23% 28.18% 11.68% -
Total Cost 30,052 63,463 68,745 50,819 74,878 72,942 42,688 -5.67%
-
Net Worth 908,197 986,499 326,752 1,092,756 1,151,592 1,120,428 997,670 -1.55%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 26,198 20,178 5,319 11,219 11,202 8,857 8,947 19.59%
Div Payout % 45.09% 90.61% 25.35% 60.21% 55.25% 71.57% 47.50% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 908,197 986,499 326,752 1,092,756 1,151,592 1,120,428 997,670 -1.55%
NOSH 218,316 224,204 75,989 224,385 224,045 221,428 223,692 -0.40%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 65.91% 25.98% 23.39% 26.83% 21.31% 14.51% 30.62% -
ROE 6.40% 2.26% 6.42% 1.71% 1.76% 1.10% 1.89% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 40.38 38.24 118.08 30.95 42.47 38.53 27.51 6.60%
EPS 26.62 9.93 27.61 8.30 9.05 5.59 8.42 21.13%
DPS 12.00 9.00 7.00 5.00 5.00 4.00 4.00 20.08%
NAPS 4.16 4.40 4.30 4.87 5.14 5.06 4.46 -1.15%
Adjusted Per Share Value based on latest NOSH - 224,385
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 41.94 40.79 42.69 33.04 45.27 40.59 29.27 6.17%
EPS 27.65 10.60 9.98 8.87 9.65 5.89 8.96 20.64%
DPS 12.46 9.60 2.53 5.34 5.33 4.21 4.26 19.57%
NAPS 4.321 4.6936 1.5546 5.1991 5.479 5.3308 4.7467 -1.55%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.46 1.35 1.34 1.30 1.49 1.44 1.83 -
P/RPS 3.62 3.53 1.13 4.20 3.51 3.74 6.65 -9.63%
P/EPS 5.49 13.59 4.85 15.65 16.47 25.76 21.73 -20.48%
EY 18.23 7.36 20.61 6.39 6.07 3.88 4.60 25.78%
DY 8.22 6.67 5.22 3.85 3.36 2.78 2.19 24.65%
P/NAPS 0.35 0.31 0.31 0.27 0.29 0.28 0.41 -2.60%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 26/08/05 27/08/04 26/08/03 27/08/02 19/09/01 29/08/00 -
Price 1.39 1.25 1.22 1.41 1.40 1.18 1.73 -
P/RPS 3.44 3.27 1.03 4.56 3.30 3.06 6.29 -9.56%
P/EPS 5.22 12.59 4.42 16.98 15.47 21.11 20.54 -20.40%
EY 19.15 7.95 22.63 5.89 6.46 4.74 4.87 25.62%
DY 8.63 7.20 5.74 3.55 3.57 3.39 2.31 24.55%
P/NAPS 0.33 0.28 0.28 0.29 0.27 0.23 0.39 -2.74%

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