Highlights

[DBHD] QoQ Cumulative 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 -     132.88%    YoY -     43.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 140,221 71,294 304,125 221,811 145,474 71,246 249,479 -31.97%
  QoQ % 96.68% -76.56% 37.11% 52.47% 104.19% -71.44% -
  Horiz. % 56.21% 28.58% 121.90% 88.91% 58.31% 28.56% 100.00%
PBT 8,345 3,501 25,414 8,126 3,613 3,280 19,129 -42.57%
  QoQ % 138.36% -86.22% 212.75% 124.91% 10.15% -82.85% -
  Horiz. % 43.62% 18.30% 132.86% 42.48% 18.89% 17.15% 100.00%
Tax -2,161 -1,227 -5,874 -3,468 -2,133 -1,383 -1,271 42.59%
  QoQ % -76.12% 79.11% -69.38% -62.59% -54.23% -8.81% -
  Horiz. % 170.02% 96.54% 462.16% 272.86% 167.82% 108.81% 100.00%
NP 6,184 2,274 19,540 4,658 1,480 1,897 17,858 -50.78%
  QoQ % 171.94% -88.36% 319.49% 214.73% -21.98% -89.38% -
  Horiz. % 34.63% 12.73% 109.42% 26.08% 8.29% 10.62% 100.00%
NP to SH 5,460 1,797 20,619 3,279 1,408 1,738 17,020 -53.24%
  QoQ % 203.84% -91.28% 528.82% 132.88% -18.99% -89.79% -
  Horiz. % 32.08% 10.56% 121.15% 19.27% 8.27% 10.21% 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 134,037 69,020 284,585 217,153 143,994 69,349 231,621 -30.63%
  QoQ % 94.20% -75.75% 31.05% 50.81% 107.64% -70.06% -
  Horiz. % 57.87% 29.80% 122.87% 93.75% 62.17% 29.94% 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 3.11 % 1.05 % 12.02 % 2.12 % 0.92 % 1.13 % 11.57 % -58.45%
  QoQ % 196.19% -91.26% 466.98% 130.43% -18.58% -90.23% -
  Horiz. % 26.88% 9.08% 103.89% 18.32% 7.95% 9.77% 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 44.04 22.39 95.53 69.67 45.69 22.38 80.38 -33.12%
  QoQ % 96.69% -76.56% 37.12% 52.48% 104.16% -72.16% -
  Horiz. % 54.79% 27.86% 118.85% 86.68% 56.84% 27.84% 100.00%
EPS 1.71 0.56 6.48 1.03 0.44 0.55 5.48 -54.09%
  QoQ % 205.36% -91.36% 529.13% 134.09% -20.00% -89.96% -
  Horiz. % 31.20% 10.22% 118.25% 18.80% 8.03% 10.04% 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 44.04 22.39 95.53 69.67 45.69 22.38 78.36 -31.97%
  QoQ % 96.69% -76.56% 37.12% 52.48% 104.16% -71.44% -
  Horiz. % 56.20% 28.57% 121.91% 88.91% 58.31% 28.56% 100.00%
EPS 1.71 0.56 6.48 1.03 0.44 0.55 5.35 -53.35%
  QoQ % 205.36% -91.36% 529.13% 134.09% -20.00% -89.72% -
  Horiz. % 31.96% 10.47% 121.12% 19.25% 8.22% 10.28% 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 1.02 2.21 0.24 0.53 0.90 2.14 0.64 36.56%
  QoQ % -53.85% 820.83% -54.72% -41.11% -57.94% 234.38% -
  Horiz. % 159.38% 345.31% 37.50% 82.81% 140.62% 334.38% 100.00%
P/EPS 26.24 87.70 3.47 35.92 92.71 87.93 9.39 98.77%
  QoQ % -70.08% 2,427.38% -90.34% -61.26% 5.44% 836.42% -
  Horiz. % 279.45% 933.97% 36.95% 382.53% 987.33% 936.42% 100.00%
EY 3.81 1.14 28.78 2.78 1.08 1.14 10.65 -49.70%
  QoQ % 234.21% -96.04% 935.25% 157.41% -5.26% -89.30% -
  Horiz. % 35.77% 10.70% 270.23% 26.10% 10.14% 10.70% 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 0.91 2.01 0.44 0.52 0.84 2.06 0.62 29.24%
  QoQ % -54.73% 356.82% -15.38% -38.10% -59.22% 232.26% -
  Horiz. % 146.77% 324.19% 70.97% 83.87% 135.48% 332.26% 100.00%
P/EPS 23.32 79.73 6.49 35.44 87.05 84.26 9.12 87.31%
  QoQ % -70.75% 1,128.51% -81.69% -59.29% 3.31% 823.90% -
  Horiz. % 255.70% 874.23% 71.16% 388.60% 954.50% 923.90% 100.00%
EY 4.29 1.25 15.42 2.82 1.15 1.19 10.97 -46.61%
  QoQ % 243.20% -91.89% 446.81% 145.22% -3.36% -89.15% -
  Horiz. % 39.11% 11.39% 140.57% 25.71% 10.48% 10.85% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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

TOP ARTICLES

1. PROPERTY SECTOR RESUMES UPTREND ! THIS PROPERTY STOCK IS TRADING AT 80% DISCOUNT TO ITS RTO PRICE !!! Bursa Master
2. MACQUARIE raised Top Glove's Target Price to RM30.40 gloveharicut
3. 冷眼:胜多输少就是赢 股票投资忌跟风 【冷眼专栏】全民拥股
4. THIS OVERLOOKED STOCK POSTED HISTORICAL NET PROFIT !!! ALSO NEW VENTURE INTO HEALTHCARE WITH SUBSIDIARY OPEN IN S'PORE !!! Investhor's Mighty Hammer of Wisdom
5. Cold Eye Commented on GLOVE in his new book gloveharicut
6. Investment guidelines - Koon Yew Yin Koon Yew Yin's Blog
7. Stocks on Radar- Supermax Corporation (7106) AmInvest Research Reports
8. TOPGLOVE, HARTA, KOSSAN & SUPERMAX GIVING BONUS IS A GIVEN. WILL THEY GIVE FREE WARRANTS & FREE CASH PAYOUTS? Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers