Highlights

[DBHD] QoQ Cumulative 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 -     -47.16%    YoY -     -446.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 117,473 50,771 183,200 133,107 87,927 43,323 207,222 -31.53%
  QoQ % 131.38% -72.29% 37.63% 51.38% 102.96% -79.09% -
  Horiz. % 56.69% 24.50% 88.41% 64.23% 42.43% 20.91% 100.00%
PBT 4,762 -1,737 -24,565 -12,527 -8,514 -3,490 2,223 66.25%
  QoQ % 374.15% 92.93% -96.10% -47.13% -143.95% -257.00% -
  Horiz. % 214.22% -78.14% -1,105.04% -563.52% -383.00% -157.00% 100.00%
Tax -2,307 -324 -3,311 -1,985 -1,246 -548 -5,142 -41.42%
  QoQ % -612.04% 90.21% -66.80% -59.31% -127.37% 89.34% -
  Horiz. % 44.87% 6.30% 64.39% 38.60% 24.23% 10.66% 100.00%
NP 2,455 -2,061 -27,876 -14,512 -9,760 -4,038 -2,919 -
  QoQ % 219.12% 92.61% -92.09% -48.69% -141.70% -38.34% -
  Horiz. % -84.10% 70.61% 954.98% 497.16% 334.36% 138.34% 100.00%
NP to SH 3,197 -1,344 -27,118 -14,531 -9,874 -3,858 -2,919 -
  QoQ % 337.87% 95.04% -86.62% -47.16% -155.94% -32.17% -
  Horiz. % -109.52% 46.04% 929.02% 497.81% 338.27% 132.17% 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 115,018 52,832 211,076 147,619 97,687 47,361 210,141 -33.11%
  QoQ % 117.71% -74.97% 42.99% 51.11% 106.26% -77.46% -
  Horiz. % 54.73% 25.14% 100.44% 70.25% 46.49% 22.54% 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 3.49 % -1.55 % -30.97 % -14.50 % -9.41 % -3.48 % -3.83 % -
  QoQ % 325.16% 95.00% -113.59% -54.09% -170.40% 9.14% -
  Horiz. % -91.12% 40.47% 808.62% 378.59% 245.69% 90.86% 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 37.85 16.41 59.22 43.03 28.41 14.04 100.81 -47.99%
  QoQ % 130.65% -72.29% 37.62% 51.46% 102.35% -86.07% -
  Horiz. % 37.55% 16.28% 58.74% 42.68% 28.18% 13.93% 100.00%
EPS 1.03 -0.43 -8.77 -4.70 -3.19 -1.25 -1.42 -
  QoQ % 339.53% 95.10% -86.60% -47.34% -155.20% 11.97% -
  Horiz. % -72.54% 30.28% 617.61% 330.99% 224.65% 88.03% 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 36.90 15.95 57.54 41.81 27.62 13.61 65.09 -31.53%
  QoQ % 131.35% -72.28% 37.62% 51.38% 102.94% -79.09% -
  Horiz. % 56.69% 24.50% 88.40% 64.23% 42.43% 20.91% 100.00%
EPS 1.00 -0.42 -8.52 -4.56 -3.10 -1.21 -0.92 -
  QoQ % 338.10% 95.07% -86.84% -47.10% -156.20% -31.52% -
  Horiz. % -108.70% 45.65% 926.09% 495.65% 336.96% 131.52% 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 1.43 5.24 0.89 1.67 2.29 5.81 0.75 53.82%
  QoQ % -72.71% 488.76% -46.71% -27.07% -60.59% 674.67% -
  Horiz. % 190.67% 698.67% 118.67% 222.67% 305.33% 774.67% 100.00%
P/EPS 52.43 -197.96 -5.99 -15.33 -20.38 -65.20 -53.17 -
  QoQ % 126.49% -3,204.84% 60.93% 24.78% 68.74% -22.63% -
  Horiz. % -98.61% 372.32% 11.27% 28.83% 38.33% 122.63% 100.00%
EY 1.91 -0.51 -16.70 -6.52 -4.91 -1.53 -1.88 -
  QoQ % 474.51% 96.95% -156.13% -32.79% -220.92% 18.62% -
  Horiz. % -101.60% 27.13% 888.30% 346.81% 261.17% 81.38% 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 1.37 4.17 1.02 1.35 2.48 4.70 0.62 69.73%
  QoQ % -67.15% 308.82% -24.44% -45.56% -47.23% 658.06% -
  Horiz. % 220.97% 672.58% 164.52% 217.74% 400.00% 758.06% 100.00%
P/EPS 50.49 -157.68 -6.90 -12.35 -22.10 -52.80 -44.37 -
  QoQ % 132.02% -2,185.22% 44.13% 44.12% 58.14% -19.00% -
  Horiz. % -113.79% 355.38% 15.55% 27.83% 49.81% 119.00% 100.00%
EY 1.98 -0.63 -14.49 -8.10 -4.52 -1.89 -2.25 -
  QoQ % 414.29% 95.65% -78.89% -79.20% -139.15% 16.00% -
  Horiz. % -88.00% 28.00% 644.00% 360.00% 200.89% 84.00% 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.
 


 

215  189  454  1404 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.245+0.005 
 FPGROUP 0.975+0.025 
 XDL 0.150.00 
 MYEG 1.240.00 
 ARMADA 0.39+0.005 
 DGB 0.0650.00 
 AIRASIA 1.16-0.03 
 JAG 0.04+0.005 
 PWRWELL 0.315+0.015 
 HSI-C7Q 0.235+0.025 
Partners & Brokers