Highlights

[DBHD] QoQ Annualized Quarter Result on 2018-09-30 [#3]

Stock [DBHD]: DAMANSARA REALTY BHD
Announcement Date 13-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     55.26%    YoY -     43.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 280,442 285,176 304,125 295,748 290,948 284,984 249,479 8.13%
  QoQ % -1.66% -6.23% 2.83% 1.65% 2.09% 14.23% -
  Horiz. % 112.41% 114.31% 121.90% 118.55% 116.62% 114.23% 100.00%
PBT 16,690 14,004 25,414 10,834 7,226 13,120 19,129 -8.71%
  QoQ % 19.18% -44.90% 134.56% 49.94% -44.92% -31.41% -
  Horiz. % 87.25% 73.21% 132.86% 56.64% 37.78% 68.59% 100.00%
Tax -4,322 -4,908 -5,874 -4,624 -4,266 -5,532 -1,271 126.64%
  QoQ % 11.94% 16.45% -27.03% -8.39% 22.89% -335.25% -
  Horiz. % 340.05% 386.15% 462.16% 363.81% 335.64% 435.25% 100.00%
NP 12,368 9,096 19,540 6,210 2,960 7,588 17,858 -21.77%
  QoQ % 35.97% -53.45% 214.62% 109.82% -60.99% -57.51% -
  Horiz. % 69.26% 50.94% 109.42% 34.78% 16.58% 42.49% 100.00%
NP to SH 10,920 7,188 20,619 4,372 2,816 6,952 17,020 -25.67%
  QoQ % 51.92% -65.14% 371.61% 55.26% -59.49% -59.15% -
  Horiz. % 64.16% 42.23% 121.15% 25.69% 16.55% 40.85% 100.00%
Tax Rate 25.90 % 35.05 % 23.11 % 42.68 % 59.04 % 42.16 % 6.64 % 148.41%
  QoQ % -26.11% 51.67% -45.85% -27.71% 40.04% 534.94% -
  Horiz. % 390.06% 527.86% 348.04% 642.77% 889.16% 634.94% 100.00%
Total Cost 268,074 276,080 284,585 289,537 287,988 277,396 231,621 10.26%
  QoQ % -2.90% -2.99% -1.71% 0.54% 3.82% 19.76% -
  Horiz. % 115.74% 119.19% 122.87% 125.00% 124.34% 119.76% 100.00%
Net Worth 175,740 171,920 171,602 154,728 152,818 153,136 147,115 12.62%
  QoQ % 2.22% 0.19% 10.91% 1.25% -0.21% 4.09% -
  Horiz. % 119.46% 116.86% 116.64% 105.17% 103.88% 104.09% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 175,740 171,920 171,602 154,728 152,818 153,136 147,115 12.62%
  QoQ % 2.22% 0.19% 10.91% 1.25% -0.21% 4.09% -
  Horiz. % 119.46% 116.86% 116.64% 105.17% 103.88% 104.09% 100.00%
NOSH 318,371 318,371 318,371 318,371 318,371 318,371 310,371 1.72%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 2.58% -
  Horiz. % 102.58% 102.58% 102.58% 102.58% 102.58% 102.58% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 4.41 % 3.19 % 6.42 % 2.10 % 1.02 % 2.66 % 7.16 % -27.67%
  QoQ % 38.24% -50.31% 205.71% 105.88% -61.65% -62.85% -
  Horiz. % 61.59% 44.55% 89.66% 29.33% 14.25% 37.15% 100.00%
ROE 6.21 % 4.18 % 12.02 % 2.83 % 1.84 % 4.54 % 11.57 % -34.03%
  QoQ % 48.56% -65.22% 324.74% 53.80% -59.47% -60.76% -
  Horiz. % 53.67% 36.13% 103.89% 24.46% 15.90% 39.24% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 88.09 89.57 95.53 92.89 91.39 89.51 80.38 6.31%
  QoQ % -1.65% -6.24% 2.84% 1.64% 2.10% 11.36% -
  Horiz. % 109.59% 111.43% 118.85% 115.56% 113.70% 111.36% 100.00%
EPS 3.42 2.24 6.48 1.37 0.88 2.20 5.48 -27.03%
  QoQ % 52.68% -65.43% 372.99% 55.68% -60.00% -59.85% -
  Horiz. % 62.41% 40.88% 118.25% 25.00% 16.06% 40.15% 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 0.5520 0.5400 0.5390 0.4860 0.4800 0.4810 0.4740 10.72%
  QoQ % 2.22% 0.19% 10.91% 1.25% -0.21% 1.48% -
  Horiz. % 116.46% 113.92% 113.71% 102.53% 101.27% 101.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,371
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 88.09 89.57 95.53 92.89 91.39 89.51 78.36 8.14%
  QoQ % -1.65% -6.24% 2.84% 1.64% 2.10% 14.23% -
  Horiz. % 112.42% 114.31% 121.91% 118.54% 116.63% 114.23% 100.00%
EPS 3.42 2.24 6.48 1.37 0.88 2.18 5.35 -25.85%
  QoQ % 52.68% -65.43% 372.99% 55.68% -59.63% -59.25% -
  Horiz. % 63.93% 41.87% 121.12% 25.61% 16.45% 40.75% 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 0.5520 0.5400 0.5390 0.4860 0.4800 0.4810 0.4621 12.62%
  QoQ % 2.22% 0.19% 10.91% 1.25% -0.21% 4.09% -
  Horiz. % 119.45% 116.86% 116.64% 105.17% 103.87% 104.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.4500 0.4950 0.2250 0.3700 0.4100 0.4800 0.5150 -
P/RPS 0.51 0.55 0.24 0.40 0.45 0.54 0.64 -14.08%
  QoQ % -7.27% 129.17% -40.00% -11.11% -16.67% -15.62% -
  Horiz. % 79.69% 85.94% 37.50% 62.50% 70.31% 84.38% 100.00%
P/EPS 13.12 21.92 3.47 26.94 46.35 21.98 9.39 25.06%
  QoQ % -40.15% 531.70% -87.12% -41.88% 110.87% 134.08% -
  Horiz. % 139.72% 233.44% 36.95% 286.90% 493.61% 234.08% 100.00%
EY 7.62 4.56 28.78 3.71 2.16 4.55 10.65 -20.05%
  QoQ % 67.11% -84.16% 675.74% 71.76% -52.53% -57.28% -
  Horiz. % 71.55% 42.82% 270.23% 34.84% 20.28% 42.72% 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 0.82 0.92 0.42 0.76 0.85 1.00 1.09 -17.33%
  QoQ % -10.87% 119.05% -44.74% -10.59% -15.00% -8.26% -
  Horiz. % 75.23% 84.40% 38.53% 69.72% 77.98% 91.74% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 15/08/19 14/05/19 20/02/19 13/11/18 15/08/18 15/05/18 13/02/18 -
Price 0.4000 0.4500 0.4200 0.3650 0.3850 0.4600 0.5000 -
P/RPS 0.45 0.50 0.44 0.39 0.42 0.51 0.62 -19.28%
  QoQ % -10.00% 13.64% 12.82% -7.14% -17.65% -17.74% -
  Horiz. % 72.58% 80.65% 70.97% 62.90% 67.74% 82.26% 100.00%
P/EPS 11.66 19.93 6.49 26.58 43.53 21.07 9.12 17.85%
  QoQ % -41.50% 207.09% -75.58% -38.94% 106.60% 131.03% -
  Horiz. % 127.85% 218.53% 71.16% 291.45% 477.30% 231.03% 100.00%
EY 8.57 5.02 15.42 3.76 2.30 4.75 10.97 -15.21%
  QoQ % 70.72% -67.44% 310.11% 63.48% -51.58% -56.70% -
  Horiz. % 78.12% 45.76% 140.57% 34.28% 20.97% 43.30% 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 0.72 0.83 0.78 0.75 0.80 0.96 1.05 -22.29%
  QoQ % -13.25% 6.41% 4.00% -6.25% -16.67% -8.57% -
  Horiz. % 68.57% 79.05% 74.29% 71.43% 76.19% 91.43% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers