[DAIMAN] YoY TTM Result on 31-Mar-2002 [#3]

Stock

[DAIMAN] DAIMAN DEVELOPMENT BHD

Announcement Date

22-May-2002

Admission Sponsor

Sponsor

Financial Year

30-Jun-2002

Quarter

31-Mar-2002 [#3]

Profit Trend

QoQ- 5.19%

YoY- -31.83%

Quarter Report

Bs.xls

DAIMAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
TTM Result
Revenue	87,935	83,338	91,340	77,940	90,015	38,512	17.94%
YoY %	5.52%	-8.76%	17.19%	-13.41%	133.73%	-	-
Horiz. %	228.33%	216.39%	237.17%	202.38%	233.73%	100.00%	-
PBT	24,029	25,813	30,287	15,685	23,604	14,188	11.10%
YoY %	-6.91%	-14.77%	93.10%	-33.55%	66.37%	-	-
Horiz. %	169.36%	181.94%	213.47%	110.55%	166.37%	100.00%	-
Tax	-4,913	-2,120	-8,184	-3,890	-6,302	-740	45.99%
YoY %	-131.75%	74.10%	-110.39%	38.27%	-751.62%	-	-
Horiz. %	663.92%	286.49%	1,105.95%	525.68%	851.62%	100.00%	-
NP	19,116	23,693	22,103	11,795	17,302	13,448	7.28%
YoY %	-19.32%	7.19%	87.39%	-31.83%	28.66%	-	-
Horiz. %	142.15%	176.18%	164.36%	87.71%	128.66%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
NP to SH	19,116	23,693	22,103	11,795	17,302	13,448	7.28%
YoY %	-19.32%	7.19%	87.39%	-31.83%	28.66%	-	-
Horiz. %	142.15%	176.18%	164.36%	87.71%	128.66%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Tax Rate	20.45%	8.21%	27.02%	24.80%	26.70%	5.22%	-
YoY %	149.09%	-69.62%	8.95%	-7.12%	411.49%	-	-
Horiz. %	391.76%	157.28%	517.62%	475.10%	511.49%	100.00%	-
Total Cost	68,819	59,645	69,237	66,145	72,713	25,064	22.37%
YoY %	15.38%	-13.85%	4.67%	-9.03%	190.11%	-	-
Horiz. %	274.57%	237.97%	276.24%	263.90%	290.11%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Net Worth	982,255	1,112,414	1,139,599	1,142,189	999,000	1,000,030	-0.35%
YoY %	-11.70%	-2.39%	-0.23%	14.33%	-0.10%	-	-
Horiz. %	98.22%	111.24%	113.96%	114.22%	99.90%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Dividend
Div	5,319	11,219	11,202	8,857	8,947	-	-
YoY %	-52.59%	0.15%	26.48%	-1.01%	0.00%	-	-
Horiz. %	59.45%	125.39%	125.20%	98.99%	100.00%	-	-
Div Payout %	27.83%	47.35%	50.68%	75.09%	51.71%	-	-
YoY %	-41.22%	-6.57%	-32.51%	45.21%	0.00%	-	-
Horiz. %	53.82%	91.57%	98.01%	145.21%	100.00%	-	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Equity
Net Worth	982,255	1,112,414	1,139,599	1,142,189	999,000	1,000,030	-0.35%
YoY %	-11.70%	-2.39%	-0.23%	14.33%	-0.10%	-	-
Horiz. %	98.22%	111.24%	113.96%	114.22%	99.90%	100.00%	-
NOSH	225,287	224,730	219,999	224,840	224,999	223,720	0.13%
YoY %	0.25%	2.15%	-2.15%	-0.07%	0.57%	-	-
Horiz. %	100.70%	100.45%	98.34%	100.50%	100.57%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Ratio Analysis
NP Margin	21.74%	28.43%	24.20%	15.13%	19.22%	34.92%	-
YoY %	-23.53%	17.48%	59.95%	-21.28%	-44.96%	-	-
Horiz. %	62.26%	81.41%	69.30%	43.33%	55.04%	100.00%	-
ROE	1.95%	2.13%	1.94%	1.03%	1.73%	1.34%	-
YoY %	-8.45%	9.79%	88.35%	-40.46%	29.10%	-	-
Horiz. %	145.52%	158.96%	144.78%	76.87%	129.10%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Per Share
RPS	39.03	37.08	41.52	34.66	40.01	17.21	17.78%
YoY %	5.26%	-10.69%	19.79%	-13.37%	132.48%	-	-
Horiz. %	226.79%	215.46%	241.26%	201.39%	232.48%	100.00%	-
EPS	8.49	10.54	10.05	5.25	7.69	6.01	7.14%
YoY %	-19.45%	4.88%	91.43%	-31.73%	27.95%	-	-
Horiz. %	141.26%	175.37%	167.22%	87.35%	127.95%	100.00%	-
DPS	2.36	5.00	5.09	4.00	4.00	0.00	-
YoY %	-52.80%	-1.77%	27.25%	0.00%	0.00%	-	-
Horiz. %	59.00%	125.00%	127.25%	100.00%	100.00%	-	-
NAPS	4.36	4.95	5.18	5.08	4.44	4.47	-0.49%
YoY %	-11.92%	-4.44%	1.97%	14.41%	-0.67%	-	-
Horiz. %	97.54%	110.74%	115.88%	113.65%	99.33%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Adjusted Per Share Value based on latest NOSH - 224,840
RPS	41.84	39.65	43.46	37.08	42.83	18.32	17.94%
YoY %	5.52%	-8.77%	17.21%	-13.43%	133.79%	-	-
Horiz. %	228.38%	216.43%	237.23%	202.40%	233.79%	100.00%	-
EPS	9.09	11.27	10.52	5.61	8.23	6.40	7.26%
YoY %	-19.34%	7.13%	87.52%	-31.83%	28.59%	-	-
Horiz. %	142.03%	176.09%	164.37%	87.66%	128.59%	100.00%	-
DPS	2.53	5.34	5.33	4.21	4.26	0.00	-
YoY %	-52.62%	0.19%	26.60%	-1.17%	0.00%	-	-
Horiz. %	59.39%	125.35%	125.12%	98.83%	100.00%	-	-
NAPS	4.6734	5.2926	5.422	5.4343	4.753	4.7579	-0.35%
YoY %	-11.70%	-2.39%	-0.23%	14.33%	-0.10%	-	-
Horiz. %	98.22%	111.24%	113.96%	114.22%	99.90%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/05	31/03/04	31/03/03	29/03/02	30/03/01	31/03/00	-
Price	1.26	1.59	1.17	1.51	1.14	2.42	-
P/RPS	3.23	4.29	2.82	4.36	2.85	14.06	-25.47%
YoY %	-24.71%	52.13%	-35.32%	52.98%	-79.73%	-	-
Horiz. %	22.97%	30.51%	20.06%	31.01%	20.27%	100.00%	-
P/EPS	14.85	15.08	11.65	28.78	14.82	40.26	-18.07%
YoY %	-1.53%	29.44%	-59.52%	94.20%	-63.19%	-	-
Horiz. %	36.89%	37.46%	28.94%	71.49%	36.81%	100.00%	-
EY	6.73	6.63	8.59	3.47	6.75	2.48	22.08%
YoY %	1.51%	-22.82%	147.55%	-48.59%	172.18%	-	-
Horiz. %	271.37%	267.34%	346.37%	139.92%	272.18%	100.00%	-
DY	1.87	3.14	4.35	2.65	3.51	0.00	-
YoY %	-40.45%	-27.82%	64.15%	-24.50%	0.00%	-	-
Horiz. %	53.28%	89.46%	123.93%	75.50%	100.00%	-	-
P/NAPS	0.29	0.32	0.23	0.30	0.26	0.54	-11.68%
YoY %	-9.38%	39.13%	-23.33%	15.38%	-51.85%	-	-
Horiz. %	53.70%	59.26%	42.59%	55.56%	48.15%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Announcement Date
Date	27/05/05	28/05/04	30/05/03	22/05/02	29/05/01	-	-
Price	1.18	1.38	1.22	1.56	1.35	0.00	-
P/RPS	3.02	3.72	2.94	4.50	3.37	0.00	-
YoY %	-18.82%	26.53%	-34.67%	33.53%	0.00%	-	-
Horiz. %	89.61%	110.39%	87.24%	133.53%	100.00%	-	-
P/EPS	13.91	13.09	12.14	29.74	17.56	0.00	-
YoY %	6.26%	7.83%	-59.18%	69.36%	0.00%	-	-
Horiz. %	79.21%	74.54%	69.13%	169.36%	100.00%	-	-
EY	7.19	7.64	8.24	3.36	5.70	0.00	-
YoY %	-5.89%	-7.28%	145.24%	-41.05%	0.00%	-	-
Horiz. %	126.14%	134.04%	144.56%	58.95%	100.00%	-	-
DY	2.00	3.62	4.17	2.56	2.96	0.00	-
YoY %	-44.75%	-13.19%	62.89%	-13.51%	0.00%	-	-
Horiz. %	67.57%	122.30%	140.88%	86.49%	100.00%	-	-
P/NAPS	0.27	0.28	0.24	0.31	0.30	0.00	-
YoY %	-3.57%	16.67%	-22.58%	3.33%	0.00%	-	-
Horiz. %	90.00%	93.33%	80.00%	103.33%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos