[DAIMAN] QoQ TTM Result on 31-Mar-2003 [#3]

Stock

[DAIMAN] DAIMAN DEVELOPMENT BHD

Announcement Date

30-May-2003

Admission Sponsor

Sponsor

Financial Year

30-Jun-2003

Quarter

31-Mar-2003 [#3]

Profit Trend

QoQ- -13.82%

YoY- 87.39%

Quarter Report

DAIMAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
TTM Result
Revenue	77,588	66,438	69,454	91,340	92,469	102,186	95,152	-12.68%
YoY %	16.78%	-4.34%	-23.96%	-1.22%	-9.51%	7.39%	-	-
Horiz. %	81.54%	69.82%	72.99%	95.99%	97.18%	107.39%	100.00%	-
PBT	19,799	13,791	20,689	30,287	34,919	36,187	28,249	-21.04%
YoY %	43.56%	-33.34%	-31.69%	-13.26%	-3.50%	28.10%	-	-
Horiz. %	70.09%	48.82%	73.24%	107.21%	123.61%	128.10%	100.00%	-
Tax	-840	-529	-2,054	-8,184	-9,271	-9,624	-7,975	-77.60%
YoY %	-58.79%	74.25%	74.90%	11.72%	3.67%	-20.68%	-	-
Horiz. %	10.53%	6.63%	25.76%	102.62%	116.25%	120.68%	100.00%	-
NP	18,959	13,262	18,635	22,103	25,648	26,563	20,274	-4.36%
YoY %	42.96%	-28.83%	-15.69%	-13.82%	-3.44%	31.02%	-	-
Horiz. %	93.51%	65.41%	91.92%	109.02%	126.51%	131.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,959	13,262	18,635	22,103	25,648	26,563	20,274	-4.36%
YoY %	42.96%	-28.83%	-15.69%	-13.82%	-3.44%	31.02%	-	-
Horiz. %	93.51%	65.41%	91.92%	109.02%	126.51%	131.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.24%	3.84%	9.93%	27.02%	26.55%	26.60%	28.23%	-
YoY %	10.42%	-61.33%	-63.25%	1.77%	-0.19%	-5.77%	-	-
Horiz. %	15.02%	13.60%	35.18%	95.71%	94.05%	94.23%	100.00%	-
Total Cost	58,629	53,176	50,819	69,237	66,821	75,623	74,878	-15.01%
YoY %	10.25%	4.64%	-26.60%	3.62%	-11.64%	0.99%	-	-
Horiz. %	78.30%	71.02%	67.87%	92.47%	89.24%	100.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,112,972	1,093,336	1,092,756	1,139,599	1,158,599	1,157,640	1,151,592	-2.24%
YoY %	1.80%	0.05%	-4.11%	-1.64%	0.08%	0.53%	-	-
Horiz. %	96.65%	94.94%	94.89%	98.96%	100.61%	100.53%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Dividend
Div	11,219	11,219	11,219	11,202	11,202	11,202	11,202	0.10%
YoY %	0.00%	0.00%	0.15%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.15%	100.15%	100.15%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	59.18%	84.60%	60.21%	50.68%	43.68%	42.17%	55.25%	-
YoY %	-30.05%	40.51%	18.80%	16.03%	3.58%	-23.67%	-	-
Horiz. %	107.11%	153.12%	108.98%	91.73%	79.06%	76.33%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Equity
Net Worth	1,112,972	1,093,336	1,092,756	1,139,599	1,158,599	1,157,640	1,151,592	-2.24%
YoY %	1.80%	0.05%	-4.11%	-1.64%	0.08%	0.53%	-	-
Horiz. %	96.65%	94.94%	94.89%	98.96%	100.61%	100.53%	100.00%	-
NOSH	224,389	223,586	224,385	219,999	224,534	224,348	224,045	0.10%
YoY %	0.36%	-0.36%	1.99%	-2.02%	0.08%	0.14%	-	-
Horiz. %	100.15%	99.80%	100.15%	98.19%	100.22%	100.14%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Ratio Analysis
NP Margin	24.44%	19.96%	26.83%	24.20%	27.74%	25.99%	21.31%	-
YoY %	22.44%	-25.61%	10.87%	-12.76%	6.73%	21.96%	-	-
Horiz. %	114.69%	93.66%	125.90%	113.56%	130.17%	121.96%	100.00%	-
ROE	1.70%	1.21%	1.71%	1.94%	2.21%	2.29%	1.76%	-
YoY %	40.50%	-29.24%	-11.86%	-12.22%	-3.49%	30.11%	-	-
Horiz. %	96.59%	68.75%	97.16%	110.23%	125.57%	130.11%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Per Share
RPS	34.58	29.71	30.95	41.52	41.18	45.55	42.47	-12.77%
YoY %	16.39%	-4.01%	-25.46%	0.83%	-9.59%	7.25%	-	-
Horiz. %	81.42%	69.96%	72.87%	97.76%	96.96%	107.25%	100.00%	-
EPS	8.45	5.93	8.30	10.05	11.42	11.84	9.05	-4.45%
YoY %	42.50%	-28.55%	-17.41%	-12.00%	-3.55%	30.83%	-	-
Horiz. %	93.37%	65.52%	91.71%	111.05%	126.19%	130.83%	100.00%	-
DPS	5.00	5.00	5.00	5.09	5.00	5.00	5.00	0.00%
YoY %	0.00%	0.00%	-1.77%	1.80%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	101.80%	100.00%	100.00%	100.00%	-
NAPS	4.96	4.89	4.87	5.18	5.16	5.16	5.14	-2.34%
YoY %	1.43%	0.41%	-5.98%	0.39%	0.00%	0.39%	-	-
Horiz. %	96.50%	95.14%	94.75%	100.78%	100.39%	100.39%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 219,999
RPS	36.91	31.61	33.04	43.46	43.99	48.62	45.27	-12.69%
YoY %	16.77%	-4.33%	-23.98%	-1.20%	-9.52%	7.40%	-	-
Horiz. %	81.53%	69.83%	72.98%	96.00%	97.17%	107.40%	100.00%	-
EPS	9.02	6.31	8.87	10.52	12.20	12.64	9.65	-4.38%
YoY %	42.95%	-28.86%	-15.68%	-13.77%	-3.48%	30.98%	-	-
Horiz. %	93.47%	65.39%	91.92%	109.02%	126.42%	130.98%	100.00%	-
DPS	5.34	5.34	5.34	5.33	5.33	5.33	5.33	0.12%
YoY %	0.00%	0.00%	0.19%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.19%	100.19%	100.19%	100.00%	100.00%	100.00%	100.00%	-
NAPS	5.2953	5.2019	5.1991	5.422	5.5124	5.5078	5.479	-2.24%
YoY %	1.80%	0.05%	-4.11%	-1.64%	0.08%	0.53%	-	-
Horiz. %	96.65%	94.94%	94.89%	98.96%	100.61%	100.53%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	28/06/02	-
Price	1.40	1.35	1.30	1.17	1.26	1.31	1.49	-
P/RPS	4.05	4.54	4.20	2.82	3.06	2.88	3.51	9.98%
YoY %	-10.79%	8.10%	48.94%	-7.84%	6.25%	-17.95%	-	-
Horiz. %	115.38%	129.34%	119.66%	80.34%	87.18%	82.05%	100.00%	-
P/EPS	16.57	22.76	15.65	11.65	11.03	11.06	16.47	0.40%
YoY %	-27.20%	45.43%	34.33%	5.62%	-0.27%	-32.85%	-	-
Horiz. %	100.61%	138.19%	95.02%	70.73%	66.97%	67.15%	100.00%	-
EY	6.04	4.39	6.39	8.59	9.07	9.04	6.07	-0.32%
YoY %	37.59%	-31.30%	-25.61%	-5.29%	0.33%	48.93%	-	-
Horiz. %	99.51%	72.32%	105.27%	141.52%	149.42%	148.93%	100.00%	-
DY	3.57	3.70	3.85	4.35	3.97	3.82	3.36	4.11%
YoY %	-3.51%	-3.90%	-11.49%	9.57%	3.93%	13.69%	-	-
Horiz. %	106.25%	110.12%	114.58%	129.46%	118.15%	113.69%	100.00%	-
P/NAPS	0.28	0.28	0.27	0.23	0.24	0.25	0.29	-2.30%
YoY %	0.00%	3.70%	17.39%	-4.17%	-4.00%	-13.79%	-	-
Horiz. %	96.55%	96.55%	93.10%	79.31%	82.76%	86.21%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	26/02/04	21/11/03	26/08/03	30/05/03	24/02/03	28/11/02	27/08/02	-
Price	1.53	1.51	1.41	1.22	1.22	1.30	1.40	-
P/RPS	4.42	5.08	4.56	2.94	2.96	2.85	3.30	21.44%
YoY %	-12.99%	11.40%	55.10%	-0.68%	3.86%	-13.64%	-	-
Horiz. %	133.94%	153.94%	138.18%	89.09%	89.70%	86.36%	100.00%	-
P/EPS	18.11	25.46	16.98	12.14	10.68	10.98	15.47	11.04%
YoY %	-28.87%	49.94%	39.87%	13.67%	-2.73%	-29.02%	-	-
Horiz. %	117.07%	164.58%	109.76%	78.47%	69.04%	70.98%	100.00%	-
EY	5.52	3.93	5.89	8.24	9.36	9.11	6.46	-9.92%
YoY %	40.46%	-33.28%	-28.52%	-11.97%	2.74%	41.02%	-	-
Horiz. %	85.45%	60.84%	91.18%	127.55%	144.89%	141.02%	100.00%	-
DY	3.27	3.31	3.55	4.17	4.10	3.85	3.57	-5.66%
YoY %	-1.21%	-6.76%	-14.87%	1.71%	6.49%	7.84%	-	-
Horiz. %	91.60%	92.72%	99.44%	116.81%	114.85%	107.84%	100.00%	-
P/NAPS	0.31	0.31	0.29	0.24	0.24	0.25	0.27	9.61%
YoY %	0.00%	6.90%	20.83%	0.00%	-4.00%	-7.41%	-	-
Horiz. %	114.81%	114.81%	107.41%	88.89%	88.89%	92.59%	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