Highlights

[DBHD] QoQ Annualized Quarter Result on 2019-09-30 [#3]

Stock [DBHD]: DAMANSARA REALTY BHD
Announcement Date 12-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     13.72%    YoY -     184.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 192,534 197,596 294,319 274,810 280,442 285,176 304,125 -26.29%
  QoQ % -2.56% -32.86% 7.10% -2.01% -1.66% -6.23% -
  Horiz. % 63.31% 64.97% 96.78% 90.36% 92.21% 93.77% 100.00%
PBT -7,886 -6,476 27,345 16,776 16,690 14,004 25,414 -
  QoQ % -21.77% -123.68% 63.00% 0.52% 19.18% -44.90% -
  Horiz. % -31.03% -25.48% 107.60% 66.01% 65.67% 55.10% 100.00%
Tax -672 -2,504 -4,032 -3,644 -4,322 -4,908 -5,874 -76.46%
  QoQ % 73.16% 37.90% -10.65% 15.69% 11.94% 16.45% -
  Horiz. % 11.44% 42.63% 68.64% 62.04% 73.58% 83.55% 100.00%
NP -8,558 -8,980 23,313 13,132 12,368 9,096 19,540 -
  QoQ % 4.70% -138.52% 77.53% 6.18% 35.97% -53.45% -
  Horiz. % -43.80% -45.96% 119.31% 67.21% 63.30% 46.55% 100.00%
NP to SH -7,526 -8,400 23,981 12,418 10,920 7,188 20,619 -
  QoQ % 10.40% -135.03% 93.10% 13.72% 51.92% -65.14% -
  Horiz. % -36.50% -40.74% 116.31% 60.23% 52.96% 34.86% 100.00%
Tax Rate - % - % 14.74 % 21.72 % 25.90 % 35.05 % 23.11 % -
  QoQ % 0.00% 0.00% -32.14% -16.14% -26.11% 51.67% -
  Horiz. % 0.00% 0.00% 63.78% 93.99% 112.07% 151.67% 100.00%
Total Cost 201,092 206,576 271,006 261,678 268,074 276,080 284,585 -20.68%
  QoQ % -2.65% -23.77% 3.56% -2.39% -2.90% -2.99% -
  Horiz. % 70.66% 72.59% 95.23% 91.95% 94.20% 97.01% 100.00%
Net Worth 185,610 187,202 194,206 179,561 175,740 171,920 171,602 5.38%
  QoQ % -0.85% -3.61% 8.16% 2.17% 2.22% 0.19% -
  Horiz. % 108.16% 109.09% 113.17% 104.64% 102.41% 100.19% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 185,610 187,202 194,206 179,561 175,740 171,920 171,602 5.38%
  QoQ % -0.85% -3.61% 8.16% 2.17% 2.22% 0.19% -
  Horiz. % 108.16% 109.09% 113.17% 104.64% 102.41% 100.19% 100.00%
NOSH 318,371 318,371 318,371 318,371 318,371 318,371 318,371 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -4.44 % -4.54 % 7.92 % 4.78 % 4.41 % 3.19 % 6.42 % -
  QoQ % 2.20% -157.32% 65.69% 8.39% 38.24% -50.31% -
  Horiz. % -69.16% -70.72% 123.36% 74.45% 68.69% 49.69% 100.00%
ROE -4.05 % -4.49 % 12.35 % 6.92 % 6.21 % 4.18 % 12.02 % -
  QoQ % 9.80% -136.36% 78.47% 11.43% 48.56% -65.22% -
  Horiz. % -33.69% -37.35% 102.75% 57.57% 51.66% 34.78% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 60.47 62.06 92.45 86.32 88.09 89.57 95.53 -26.30%
  QoQ % -2.56% -32.87% 7.10% -2.01% -1.65% -6.24% -
  Horiz. % 63.30% 64.96% 96.78% 90.36% 92.21% 93.76% 100.00%
EPS -2.36 -2.64 7.53 3.91 3.42 2.24 6.48 -
  QoQ % 10.61% -135.06% 92.58% 14.33% 52.68% -65.43% -
  Horiz. % -36.42% -40.74% 116.20% 60.34% 52.78% 34.57% 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 0.5830 0.5880 0.6100 0.5640 0.5520 0.5400 0.5390 5.38%
  QoQ % -0.85% -3.61% 8.16% 2.17% 2.22% 0.19% -
  Horiz. % 108.16% 109.09% 113.17% 104.64% 102.41% 100.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,378
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 60.47 62.06 92.44 86.32 88.08 89.57 95.52 -26.29%
  QoQ % -2.56% -32.86% 7.09% -2.00% -1.66% -6.23% -
  Horiz. % 63.31% 64.97% 96.78% 90.37% 92.21% 93.77% 100.00%
EPS -2.36 -2.64 7.53 3.90 3.43 2.26 6.48 -
  QoQ % 10.61% -135.06% 93.08% 13.70% 51.77% -65.12% -
  Horiz. % -36.42% -40.74% 116.20% 60.19% 52.93% 34.88% 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 0.5830 0.5880 0.6100 0.5640 0.5520 0.5400 0.5390 5.38%
  QoQ % -0.85% -3.61% 8.16% 2.17% 2.22% 0.19% -
  Horiz. % 108.16% 109.09% 113.17% 104.64% 102.41% 100.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.3800 0.2200 0.4300 0.3950 0.4500 0.4950 0.2250 -
P/RPS 0.63 0.35 0.47 0.46 0.51 0.55 0.24 90.40%
  QoQ % 80.00% -25.53% 2.17% -9.80% -7.27% 129.17% -
  Horiz. % 262.50% 145.83% 195.83% 191.67% 212.50% 229.17% 100.00%
P/EPS -16.08 -8.34 5.71 10.13 13.12 21.92 3.47 -
  QoQ % -92.81% -246.06% -43.63% -22.79% -40.15% 531.70% -
  Horiz. % -463.40% -240.35% 164.55% 291.93% 378.10% 631.70% 100.00%
EY -6.22 -11.99 17.52 9.88 7.62 4.56 28.78 -
  QoQ % 48.12% -168.44% 77.33% 29.66% 67.11% -84.16% -
  Horiz. % -21.61% -41.66% 60.88% 34.33% 26.48% 15.84% 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 0.65 0.37 0.70 0.70 0.82 0.92 0.42 33.83%
  QoQ % 75.68% -47.14% 0.00% -14.63% -10.87% 119.05% -
  Horiz. % 154.76% 88.10% 166.67% 166.67% 195.24% 219.05% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 25/06/20 19/02/20 - 15/08/19 14/05/19 20/02/19 -
Price 0.3350 0.4000 0.4500 0.5200 0.4000 0.4500 0.4200 -
P/RPS 0.55 0.64 0.49 0.60 0.45 0.50 0.44 16.06%
  QoQ % -14.06% 30.61% -18.33% 33.33% -10.00% 13.64% -
  Horiz. % 125.00% 145.45% 111.36% 136.36% 102.27% 113.64% 100.00%
P/EPS -14.17 -15.16 5.97 13.33 11.66 19.93 6.49 -
  QoQ % 6.53% -353.94% -55.21% 14.32% -41.50% 207.09% -
  Horiz. % -218.34% -233.59% 91.99% 205.39% 179.66% 307.09% 100.00%
EY -7.06 -6.60 16.74 7.50 8.57 5.02 15.42 -
  QoQ % -6.97% -139.43% 123.20% -12.49% 70.72% -67.44% -
  Horiz. % -45.78% -42.80% 108.56% 48.64% 55.58% 32.56% 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 0.57 0.68 0.74 0.92 0.72 0.83 0.78 -18.88%
  QoQ % -16.18% -8.11% -19.57% 27.78% -13.25% 6.41% -
  Horiz. % 73.08% 87.18% 94.87% 117.95% 92.31% 106.41% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

533  508  563  490 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 PRG 0.275-0.01 
 KGROUP 0.050.00 
 PNEPCB 0.38-0.04 
 AT 0.18-0.005 
 PHB 0.0250.00 
 QES 0.355+0.05 
 DNEX 0.22+0.015 
 IRIS 0.4050.00 
 XOX 0.095-0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS