[DAIMAN] QoQ Cumulative Quarter Result on 31-Mar-2004 [#3]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 42.31%
YoY- 38.44%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 47,079 25,868 89,728 69,694 47,225 22,312 69,454 -22.74%
PBT 15,013 5,638 25,617 22,076 15,210 4,067 20,689 -19.16%
Tax -2,966 -1,851 -4,634 -3,859 -2,409 -825 -2,055 27.57%
NP 12,047 3,787 20,983 18,217 12,801 3,242 18,634 -25.13%
-
NP to SH 12,047 3,787 20,983 18,217 12,801 3,242 18,634 -25.13%
-
Tax Rate 19.76% 32.83% 18.09% 17.48% 15.84% 20.29% 9.93% -
Total Cost 35,032 22,081 68,745 51,477 34,424 19,070 50,820 -21.87%
-
Net Worth 988,932 972,519 964,993 1,110,519 1,111,960 1,093,336 1,092,028 -6.36%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - 15,709 - - - 11,211 -
Div Payout % - - 74.87% - - - 60.17% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 988,932 972,519 964,993 1,110,519 1,111,960 1,093,336 1,092,028 -6.36%
NOSH 224,757 224,082 224,417 224,347 224,185 223,586 224,235 0.15%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 25.59% 14.64% 23.39% 26.14% 27.11% 14.53% 26.83% -
ROE 1.22% 0.39% 2.17% 1.64% 1.15% 0.30% 1.71% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 20.95 11.54 39.98 31.07 21.07 9.98 30.97 -22.84%
EPS 5.36 1.69 9.35 8.12 5.71 1.45 8.31 -25.24%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 5.00 -
NAPS 4.40 4.34 4.30 4.95 4.96 4.89 4.87 -6.51%
Adjusted Per Share Value based on latest NOSH - 224,730
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 22.40 12.31 42.69 33.16 22.47 10.62 33.04 -22.73%
EPS 5.73 1.80 9.98 8.67 6.09 1.54 8.87 -25.17%
DPS 0.00 0.00 7.47 0.00 0.00 0.00 5.33 -
NAPS 4.7051 4.627 4.5912 5.2836 5.2905 5.2019 5.1956 -6.36%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.40 1.33 1.34 1.59 1.40 1.35 1.30 -
P/RPS 6.68 11.52 3.35 5.12 6.65 13.53 4.20 36.06%
P/EPS 26.12 78.70 14.33 19.58 24.52 93.10 15.64 40.54%
EY 3.83 1.27 6.98 5.11 4.08 1.07 6.39 -28.80%
DY 0.00 0.00 5.22 0.00 0.00 0.00 3.85 -
P/NAPS 0.32 0.31 0.31 0.32 0.28 0.28 0.27 11.93%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 26/11/04 27/08/04 28/05/04 26/02/04 21/11/03 26/08/03 -
Price 1.35 1.38 1.22 1.38 1.53 1.51 1.41 -
P/RPS 6.44 11.95 3.05 4.44 7.26 15.13 4.55 25.92%
P/EPS 25.19 81.66 13.05 17.00 26.80 104.14 16.97 29.97%
EY 3.97 1.22 7.66 5.88 3.73 0.96 5.89 -23.03%
DY 0.00 0.00 5.74 0.00 0.00 0.00 3.55 -
P/NAPS 0.31 0.32 0.28 0.28 0.31 0.31 0.29 4.52%

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