[DAIMAN] QoQ Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 59.06%
YoY- -5.89%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 82,748 85,732 90,534 94,158 103,472 89,728 92,925 -7.43%
PBT 12,792 25,419 27,318 30,026 22,552 25,617 29,434 -42.59%
Tax -2,008 -3,150 -5,518 -5,932 -7,404 -4,634 -5,145 -46.56%
NP 10,784 22,269 21,800 24,094 15,148 20,983 24,289 -41.77%
-
NP to SH 10,784 22,269 21,800 24,094 15,148 20,983 24,289 -41.77%
-
Tax Rate 15.70% 12.39% 20.20% 19.76% 32.83% 18.09% 17.48% -
Total Cost 71,964 63,463 68,734 70,064 88,324 68,745 68,636 3.20%
-
Net Worth 989,276 988,734 979,203 988,932 972,519 964,993 1,110,519 -7.41%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 20,224 - - - 15,709 - -
Div Payout % - 90.82% - - - 74.87% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 989,276 988,734 979,203 988,932 972,519 964,993 1,110,519 -7.41%
NOSH 222,809 224,712 224,587 224,757 224,082 224,417 224,347 -0.45%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 13.03% 25.98% 24.08% 25.59% 14.64% 23.39% 26.14% -
ROE 1.09% 2.25% 2.23% 2.44% 1.56% 2.17% 2.19% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 37.14 38.15 40.31 41.89 46.18 39.98 41.42 -7.00%
EPS 4.84 9.91 9.71 10.72 6.76 9.35 10.83 -41.51%
DPS 0.00 9.00 0.00 0.00 0.00 7.00 0.00 -
NAPS 4.44 4.40 4.36 4.40 4.34 4.30 4.95 -6.98%
Adjusted Per Share Value based on latest NOSH - 225,068
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 39.37 40.79 43.07 44.80 49.23 42.69 44.21 -7.43%
EPS 5.13 10.60 10.37 11.46 7.21 9.98 11.56 -41.79%
DPS 0.00 9.62 0.00 0.00 0.00 7.47 0.00 -
NAPS 4.7068 4.7042 4.6588 4.7051 4.627 4.5912 5.2836 -7.41%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.41 1.35 1.26 1.40 1.33 1.34 1.59 -
P/RPS 3.80 3.54 3.13 3.34 2.88 3.35 3.84 -0.69%
P/EPS 29.13 13.62 12.98 13.06 19.67 14.33 14.69 57.77%
EY 3.43 7.34 7.70 7.66 5.08 6.98 6.81 -36.66%
DY 0.00 6.67 0.00 0.00 0.00 5.22 0.00 -
P/NAPS 0.32 0.31 0.29 0.32 0.31 0.31 0.32 0.00%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 26/08/05 27/05/05 25/02/05 26/11/04 27/08/04 28/05/04 -
Price 1.45 1.25 1.18 1.35 1.38 1.22 1.38 -
P/RPS 3.90 3.28 2.93 3.22 2.99 3.05 3.33 11.09%
P/EPS 29.96 12.61 12.16 12.59 20.41 13.05 12.75 76.65%
EY 3.34 7.93 8.23 7.94 4.90 7.66 7.85 -43.40%
DY 0.00 7.20 0.00 0.00 0.00 5.74 0.00 -
P/NAPS 0.33 0.28 0.27 0.31 0.32 0.28 0.28 11.56%

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