[DAIMAN] QoQ Cumulative Quarter Result on 30-Sep-2004 [#1]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -81.95%
YoY- 16.81%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 85,732 67,901 47,079 25,868 89,728 69,694 47,225 48.86%
PBT 25,419 20,489 15,013 5,638 25,617 22,076 15,210 40.87%
Tax -3,150 -4,139 -2,966 -1,851 -4,634 -3,859 -2,409 19.59%
NP 22,269 16,350 12,047 3,787 20,983 18,217 12,801 44.69%
-
NP to SH 22,269 16,350 12,047 3,787 20,983 18,217 12,801 44.69%
-
Tax Rate 12.39% 20.20% 19.76% 32.83% 18.09% 17.48% 15.84% -
Total Cost 63,463 51,551 35,032 22,081 68,745 51,477 34,424 50.40%
-
Net Worth 988,734 979,203 988,932 972,519 964,993 1,110,519 1,111,960 -7.53%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 20,224 - - - 15,709 - - -
Div Payout % 90.82% - - - 74.87% - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 988,734 979,203 988,932 972,519 964,993 1,110,519 1,111,960 -7.53%
NOSH 224,712 224,587 224,757 224,082 224,417 224,347 224,185 0.15%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 25.98% 24.08% 25.59% 14.64% 23.39% 26.14% 27.11% -
ROE 2.25% 1.67% 1.22% 0.39% 2.17% 1.64% 1.15% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 38.15 30.23 20.95 11.54 39.98 31.07 21.07 48.60%
EPS 9.91 7.28 5.36 1.69 9.35 8.12 5.71 44.46%
DPS 9.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 4.40 4.36 4.40 4.34 4.30 4.95 4.96 -7.68%
Adjusted Per Share Value based on latest NOSH - 224,082
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 40.79 32.31 22.40 12.31 42.69 33.16 22.47 48.86%
EPS 10.60 7.78 5.73 1.80 9.98 8.67 6.09 44.74%
DPS 9.62 0.00 0.00 0.00 7.47 0.00 0.00 -
NAPS 4.7042 4.6588 4.7051 4.627 4.5912 5.2836 5.2905 -7.53%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.35 1.26 1.40 1.33 1.34 1.59 1.40 -
P/RPS 3.54 4.17 6.68 11.52 3.35 5.12 6.65 -34.34%
P/EPS 13.62 17.31 26.12 78.70 14.33 19.58 24.52 -32.45%
EY 7.34 5.78 3.83 1.27 6.98 5.11 4.08 47.97%
DY 6.67 0.00 0.00 0.00 5.22 0.00 0.00 -
P/NAPS 0.31 0.29 0.32 0.31 0.31 0.32 0.28 7.02%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 27/05/05 25/02/05 26/11/04 27/08/04 28/05/04 26/02/04 -
Price 1.25 1.18 1.35 1.38 1.22 1.38 1.53 -
P/RPS 3.28 3.90 6.44 11.95 3.05 4.44 7.26 -41.14%
P/EPS 12.61 16.21 25.19 81.66 13.05 17.00 26.80 -39.53%
EY 7.93 6.17 3.97 1.22 7.66 5.88 3.73 65.41%
DY 7.20 0.00 0.00 0.00 5.74 0.00 0.00 -
P/NAPS 0.28 0.27 0.31 0.32 0.28 0.28 0.31 -6.56%

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