[DAIMAN] YoY TTM 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- 42.96%
YoY- -26.08%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 81,889 79,791 89,582 77,588 92,469 77,462 87,749 -1.14%
PBT 9,042 75,296 25,420 19,799 34,919 14,577 29,302 -17.78%
Tax -3,771 -212 -5,191 -840 -9,271 -3,364 -6,204 -7.95%
NP 5,271 75,084 20,229 18,959 25,648 11,213 23,098 -21.81%
-
NP to SH 5,271 75,084 20,229 18,959 25,648 11,213 23,098 -21.81%
-
Tax Rate 41.71% 0.28% 20.42% 4.24% 26.55% 23.08% 21.17% -
Total Cost 76,618 4,707 69,353 58,629 66,821 66,249 64,651 2.86%
-
Net Worth 906,003 1,037,203 990,299 1,112,972 1,158,599 1,132,575 1,003,067 -1.68%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 26,198 20,178 5,319 11,219 11,202 8,857 8,947 19.59%
Div Payout % 497.02% 26.87% 26.30% 59.18% 43.68% 78.99% 38.74% -
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 906,003 1,037,203 990,299 1,112,972 1,158,599 1,132,575 1,003,067 -1.68%
NOSH 214,692 220,681 225,068 224,389 224,534 224,272 224,399 -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 6.44% 94.10% 22.58% 24.44% 27.74% 14.48% 26.32% -
ROE 0.58% 7.24% 2.04% 1.70% 2.21% 0.99% 2.30% -
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 38.14 36.16 39.80 34.58 41.18 34.54 39.10 -0.41%
EPS 2.46 34.02 8.99 8.45 11.42 5.00 10.29 -21.21%
DPS 12.20 9.14 2.36 5.00 5.00 4.00 4.00 20.41%
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 38.96 37.96 42.62 36.91 43.99 36.85 41.75 -1.14%
EPS 2.51 35.72 9.62 9.02 12.20 5.33 10.99 -21.80%
DPS 12.46 9.60 2.53 5.34 5.33 4.21 4.26 19.57%
NAPS 4.3106 4.9348 4.7116 5.2953 5.5124 5.3886 4.7724 -1.68%
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 3.64 3.51 3.52 4.05 3.06 4.17 3.04 3.04%
P/EPS 56.62 3.73 15.58 16.57 11.03 28.80 11.56 30.30%
EY 1.77 26.79 6.42 6.04 9.07 3.47 8.65 -23.22%
DY 8.78 7.20 1.69 3.57 3.97 2.78 3.36 17.35%
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 4.40 3.98 3.39 4.42 2.96 4.49 3.07 6.17%
P/EPS 68.43 4.23 15.02 18.11 10.68 31.00 11.66 34.28%
EY 1.46 23.63 6.66 5.52 9.36 3.23 8.58 -25.54%
DY 7.26 6.35 1.75 3.27 4.10 2.58 3.33 13.86%
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