Highlights

[DBHD] QoQ Cumulative 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 -     70.59%    YoY -     184.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 96,267 49,399 294,319 206,108 140,221 71,294 304,125 -53.59%
  QoQ % 94.88% -83.22% 42.80% 46.99% 96.68% -76.56% -
  Horiz. % 31.65% 16.24% 96.78% 67.77% 46.11% 23.44% 100.00%
PBT -3,943 -1,619 27,345 12,582 8,345 3,501 25,414 -
  QoQ % -143.55% -105.92% 117.33% 50.77% 138.36% -86.22% -
  Horiz. % -15.52% -6.37% 107.60% 49.51% 32.84% 13.78% 100.00%
Tax -336 -626 -4,032 -2,733 -2,161 -1,227 -5,874 -85.18%
  QoQ % 46.33% 84.47% -47.53% -26.47% -76.12% 79.11% -
  Horiz. % 5.72% 10.66% 68.64% 46.53% 36.79% 20.89% 100.00%
NP -4,279 -2,245 23,313 9,849 6,184 2,274 19,540 -
  QoQ % -90.60% -109.63% 136.70% 59.27% 171.94% -88.36% -
  Horiz. % -21.90% -11.49% 119.31% 50.40% 31.65% 11.64% 100.00%
NP to SH -3,763 -2,100 23,981 9,314 5,460 1,797 20,619 -
  QoQ % -79.19% -108.76% 157.47% 70.59% 203.84% -91.28% -
  Horiz. % -18.25% -10.18% 116.31% 45.17% 26.48% 8.72% 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 100,546 51,644 271,006 196,259 134,037 69,020 284,585 -50.05%
  QoQ % 94.69% -80.94% 38.09% 46.42% 94.20% -75.75% -
  Horiz. % 35.33% 18.15% 95.23% 68.96% 47.10% 24.25% 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 -2.03 % -1.12 % 12.35 % 5.19 % 3.11 % 1.05 % 12.02 % -
  QoQ % -81.25% -109.07% 137.96% 66.88% 196.19% -91.26% -
  Horiz. % -16.89% -9.32% 102.75% 43.18% 25.87% 8.74% 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 30.24 15.52 92.45 64.74 44.04 22.39 95.53 -53.59%
  QoQ % 94.85% -83.21% 42.80% 47.00% 96.69% -76.56% -
  Horiz. % 31.65% 16.25% 96.78% 67.77% 46.10% 23.44% 100.00%
EPS -1.18 -0.66 7.53 2.93 1.71 0.56 6.48 -
  QoQ % -78.79% -108.76% 157.00% 71.35% 205.36% -91.36% -
  Horiz. % -18.21% -10.19% 116.20% 45.22% 26.39% 8.64% 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 30.24 15.52 92.44 64.74 44.04 22.39 95.52 -53.58%
  QoQ % 94.85% -83.21% 42.79% 47.00% 96.69% -76.56% -
  Horiz. % 31.66% 16.25% 96.78% 67.78% 46.11% 23.44% 100.00%
EPS -1.18 -0.66 7.53 2.93 1.71 0.56 6.48 -
  QoQ % -78.79% -108.76% 157.00% 71.35% 205.36% -91.36% -
  Horiz. % -18.21% -10.19% 116.20% 45.22% 26.39% 8.64% 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 1.26 1.42 0.47 0.61 1.02 2.21 0.24 202.37%
  QoQ % -11.27% 202.13% -22.95% -40.20% -53.85% 820.83% -
  Horiz. % 525.00% 591.67% 195.83% 254.17% 425.00% 920.83% 100.00%
P/EPS -32.15 -33.35 5.71 13.50 26.24 87.70 3.47 -
  QoQ % 3.60% -684.06% -57.70% -48.55% -70.08% 2,427.38% -
  Horiz. % -926.51% -961.10% 164.55% 389.05% 756.20% 2,527.38% 100.00%
EY -3.11 -3.00 17.52 7.41 3.81 1.14 28.78 -
  QoQ % -3.67% -117.12% 136.44% 94.49% 234.21% -96.04% -
  Horiz. % -10.81% -10.42% 60.88% 25.75% 13.24% 3.96% 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 1.11 2.58 0.49 0.80 0.91 2.01 0.44 85.42%
  QoQ % -56.98% 426.53% -38.75% -12.09% -54.73% 356.82% -
  Horiz. % 252.27% 586.36% 111.36% 181.82% 206.82% 456.82% 100.00%
P/EPS -28.34 -60.64 5.97 17.77 23.32 79.73 6.49 -
  QoQ % 53.27% -1,115.75% -66.40% -23.80% -70.75% 1,128.51% -
  Horiz. % -436.67% -934.36% 91.99% 273.81% 359.32% 1,228.51% 100.00%
EY -3.53 -1.65 16.74 5.63 4.29 1.25 15.42 -
  QoQ % -113.94% -109.86% 197.34% 31.24% 243.20% -91.89% -
  Horiz. % -22.89% -10.70% 108.56% 36.51% 27.82% 8.11% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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