[DAIMAN] YoY TTM Result on 30-Sep-2003 [#1]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -28.83%
YoY- -50.07%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 87,945 80,551 93,284 66,438 102,186 78,034 76,206 2.41%
PBT 66,480 22,977 27,188 13,791 36,187 13,860 26,203 16.77%
Tax -2,886 -1,799 -5,660 -529 -9,624 -3,497 -4,078 -5.59%
NP 63,594 21,178 21,528 13,262 26,563 10,363 22,125 19.23%
-
NP to SH 63,594 21,178 21,528 13,262 26,563 10,363 22,125 19.23%
-
Tax Rate 4.34% 7.83% 20.82% 3.84% 26.60% 25.23% 15.56% -
Total Cost 24,351 59,373 71,756 53,176 75,623 67,671 54,081 -12.44%
-
Net Worth 903,875 989,276 972,519 1,093,336 1,157,640 1,122,742 995,286 -1.59%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 26,198 20,178 5,319 11,219 11,202 8,857 8,947 19.59%
Div Payout % 41.20% 95.28% 24.71% 84.60% 42.17% 85.47% 40.44% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 903,875 989,276 972,519 1,093,336 1,157,640 1,122,742 995,286 -1.59%
NOSH 214,188 222,809 224,082 223,586 224,348 223,653 223,659 -0.71%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 72.31% 26.29% 23.08% 19.96% 25.99% 13.28% 29.03% -
ROE 7.04% 2.14% 2.21% 1.21% 2.29% 0.92% 2.22% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 41.06 36.15 41.63 29.71 45.55 34.89 34.07 3.15%
EPS 29.69 9.50 9.61 5.93 11.84 4.63 9.89 20.09%
DPS 12.23 9.00 2.37 5.00 5.00 4.00 4.00 20.46%
NAPS 4.22 4.44 4.34 4.89 5.16 5.02 4.45 -0.88%
Adjusted Per Share Value based on latest NOSH - 223,586
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 41.84 38.32 44.38 31.61 48.62 37.13 36.26 2.41%
EPS 30.26 10.08 10.24 6.31 12.64 4.93 10.53 19.22%
DPS 12.46 9.60 2.53 5.34 5.33 4.21 4.26 19.57%
NAPS 4.3004 4.7068 4.627 5.2019 5.5078 5.3418 4.7354 -1.59%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.42 1.41 1.33 1.35 1.31 1.15 1.50 -
P/RPS 3.46 3.90 3.19 4.54 2.88 3.30 4.40 -3.92%
P/EPS 4.78 14.83 13.84 22.76 11.06 24.82 15.16 -17.49%
EY 20.91 6.74 7.22 4.39 9.04 4.03 6.59 21.21%
DY 8.61 6.38 1.78 3.70 3.82 3.48 2.67 21.53%
P/NAPS 0.34 0.32 0.31 0.28 0.25 0.23 0.34 0.00%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 29/11/05 26/11/04 21/11/03 28/11/02 29/11/01 30/11/00 -
Price 1.53 1.45 1.38 1.51 1.30 1.43 1.36 -
P/RPS 3.73 4.01 3.31 5.08 2.85 4.10 3.99 -1.11%
P/EPS 5.15 15.26 14.36 25.46 10.98 30.86 13.75 -15.09%
EY 19.41 6.56 6.96 3.93 9.11 3.24 7.27 17.77%
DY 7.99 6.21 1.72 3.31 3.85 2.80 2.94 18.12%
P/NAPS 0.36 0.33 0.32 0.31 0.25 0.28 0.31 2.52%

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