Highlights

[DBHD] QoQ Annualized Quarter Result on 2016-09-30 [#3]

Stock [DBHD]: DAMANSARA REALTY BHD
Announcement Date 30-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     1.89%    YoY -     -446.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 234,946 203,084 183,200 177,476 175,854 173,292 207,222 8.74%
  QoQ % 15.69% 10.85% 3.23% 0.92% 1.48% -16.37% -
  Horiz. % 113.38% 98.00% 88.41% 85.65% 84.86% 83.63% 100.00%
PBT 9,524 -6,948 -24,565 -16,702 -17,028 -13,960 2,223 164.02%
  QoQ % 237.08% 71.72% -47.07% 1.91% -21.98% -727.98% -
  Horiz. % 428.43% -312.55% -1,105.04% -751.36% -765.99% -627.98% 100.00%
Tax -4,614 -1,296 -3,311 -2,646 -2,492 -2,192 -5,142 -6.97%
  QoQ % -256.02% 60.86% -25.10% -6.21% -13.69% 57.37% -
  Horiz. % 89.73% 25.20% 64.39% 51.47% 48.46% 42.63% 100.00%
NP 4,910 -8,244 -27,876 -19,349 -19,520 -16,152 -2,919 -
  QoQ % 159.56% 70.43% -44.07% 0.87% -20.85% -453.34% -
  Horiz. % -168.21% 282.43% 954.98% 662.88% 668.72% 553.34% 100.00%
NP to SH 6,394 -5,376 -27,118 -19,374 -19,748 -15,432 -2,919 -
  QoQ % 218.94% 80.18% -39.97% 1.89% -27.97% -428.67% -
  Horiz. % -219.05% 184.17% 929.02% 663.74% 676.53% 528.67% 100.00%
Tax Rate 48.45 % - % - % - % - % - % 231.31 % -64.76%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 20.95% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 230,036 211,328 211,076 196,825 195,374 189,444 210,141 6.22%
  QoQ % 8.85% 0.12% 7.24% 0.74% 3.13% -9.85% -
  Horiz. % 109.47% 100.56% 100.44% 93.66% 92.97% 90.15% 100.00%
Net Worth 91,564 86,623 87,551 100,236 104,930 110,801 76,264 12.98%
  QoQ % 5.70% -1.06% -12.65% -4.47% -5.30% 45.29% -
  Horiz. % 120.06% 113.58% 114.80% 131.43% 137.59% 145.29% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 91,564 86,623 87,551 100,236 104,930 110,801 76,264 12.98%
  QoQ % 5.70% -1.06% -12.65% -4.47% -5.30% 45.29% -
  Horiz. % 120.06% 113.58% 114.80% 131.43% 137.59% 145.29% 100.00%
NOSH 310,388 309,371 309,371 309,371 309,529 308,640 205,563 31.65%
  QoQ % 0.33% 0.00% 0.00% -0.05% 0.29% 50.14% -
  Horiz. % 150.99% 150.50% 150.50% 150.50% 150.58% 150.14% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 2.09 % -4.06 % -15.22 % -10.90 % -11.10 % -9.32 % -1.41 % -
  QoQ % 151.48% 73.32% -39.63% 1.80% -19.10% -560.99% -
  Horiz. % -148.23% 287.94% 1,079.43% 773.05% 787.23% 660.99% 100.00%
ROE 6.98 % -6.21 % -30.97 % -19.33 % -18.82 % -13.93 % -3.83 % -
  QoQ % 212.40% 79.95% -60.22% -2.71% -35.10% -263.71% -
  Horiz. % -182.25% 162.14% 808.62% 504.70% 491.38% 363.71% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 75.69 65.64 59.22 57.37 56.81 56.15 100.81 -17.41%
  QoQ % 15.31% 10.84% 3.22% 0.99% 1.18% -44.30% -
  Horiz. % 75.08% 65.11% 58.74% 56.91% 56.35% 55.70% 100.00%
EPS 2.06 -1.72 -8.77 -6.27 -6.38 -5.00 -1.42 -
  QoQ % 219.77% 80.39% -39.87% 1.72% -27.60% -252.11% -
  Horiz. % -145.07% 121.13% 617.61% 441.55% 449.30% 352.11% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2950 0.2800 0.2830 0.3240 0.3390 0.3590 0.3710 -14.18%
  QoQ % 5.36% -1.06% -12.65% -4.42% -5.57% -3.23% -
  Horiz. % 79.51% 75.47% 76.28% 87.33% 91.37% 96.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,371
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 73.80 63.79 57.54 55.74 55.24 54.43 65.09 8.74%
  QoQ % 15.69% 10.86% 3.23% 0.91% 1.49% -16.38% -
  Horiz. % 113.38% 98.00% 88.40% 85.64% 84.87% 83.62% 100.00%
EPS 2.01 -1.69 -8.52 -6.09 -6.20 -4.85 -0.92 -
  QoQ % 218.93% 80.16% -39.90% 1.77% -27.84% -427.17% -
  Horiz. % -218.48% 183.70% 926.09% 661.96% 673.91% 527.17% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2876 0.2721 0.2750 0.3148 0.3296 0.3480 0.2395 12.99%
  QoQ % 5.70% -1.05% -12.64% -4.49% -5.29% 45.30% -
  Horiz. % 120.08% 113.61% 114.82% 131.44% 137.62% 145.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.5400 0.8600 0.5250 0.7200 0.6500 0.8150 0.7550 -
P/RPS 0.71 1.31 0.89 1.26 1.14 1.45 0.75 -3.59%
  QoQ % -45.80% 47.19% -29.37% 10.53% -21.38% 93.33% -
  Horiz. % 94.67% 174.67% 118.67% 168.00% 152.00% 193.33% 100.00%
P/EPS 26.21 -49.49 -5.99 -11.50 -10.19 -16.30 -53.17 -
  QoQ % 152.96% -726.21% 47.91% -12.86% 37.48% 69.34% -
  Horiz. % -49.29% 93.08% 11.27% 21.63% 19.16% 30.66% 100.00%
EY 3.81 -2.02 -16.70 -8.70 -9.82 -6.13 -1.88 -
  QoQ % 288.61% 87.90% -91.95% 11.41% -60.20% -226.06% -
  Horiz. % -202.66% 107.45% 888.30% 462.77% 522.34% 326.06% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.83 3.07 1.86 2.22 1.92 2.27 2.04 -6.99%
  QoQ % -40.39% 65.05% -16.22% 15.63% -15.42% 11.27% -
  Horiz. % 89.71% 150.49% 91.18% 108.82% 94.12% 111.27% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 23/05/17 28/02/17 30/11/16 26/08/16 31/05/16 26/02/16 -
Price 0.5200 0.6850 0.6050 0.5800 0.7050 0.6600 0.6300 -
P/RPS 0.69 1.04 1.02 1.01 1.24 1.18 0.62 7.40%
  QoQ % -33.65% 1.96% 0.99% -18.55% 5.08% 90.32% -
  Horiz. % 111.29% 167.74% 164.52% 162.90% 200.00% 190.32% 100.00%
P/EPS 25.24 -39.42 -6.90 -9.26 -11.05 -13.20 -44.37 -
  QoQ % 164.03% -471.30% 25.49% 16.20% 16.29% 70.25% -
  Horiz. % -56.89% 88.84% 15.55% 20.87% 24.90% 29.75% 100.00%
EY 3.96 -2.54 -14.49 -10.80 -9.05 -7.58 -2.25 -
  QoQ % 255.91% 82.47% -34.17% -19.34% -19.39% -236.89% -
  Horiz. % -176.00% 112.89% 644.00% 480.00% 402.22% 336.89% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.76 2.45 2.14 1.79 2.08 1.84 1.70 2.34%
  QoQ % -28.16% 14.49% 19.55% -13.94% 13.04% 8.24% -
  Horiz. % 103.53% 144.12% 125.88% 105.29% 122.35% 108.24% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

289  696  426  632 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.185-0.015 
 ASB 0.19+0.005 
 XOX 0.045-0.01 
 ARMADA 0.315-0.02 
 HSI-H8W 0.205+0.06 
 LAMBO-WB 0.005-0.005 
 AIRASIA 1.00-0.11 
 KNM 0.22-0.025 
 DSONIC 1.07-0.06 
 PWRWELL 0.32-0.035 
Partners & Brokers