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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 206,108 140,221 71,294 304,125 221,811 145,474 71,246 102.90%
  QoQ % 46.99% 96.68% -76.56% 37.11% 52.47% 104.19% -
  Horiz. % 289.29% 196.81% 100.07% 426.87% 311.33% 204.19% 100.00%
PBT 12,582 8,345 3,501 25,414 8,126 3,613 3,280 144.85%
  QoQ % 50.77% 138.36% -86.22% 212.75% 124.91% 10.15% -
  Horiz. % 383.60% 254.42% 106.74% 774.82% 247.74% 110.15% 100.00%
Tax -2,733 -2,161 -1,227 -5,874 -3,468 -2,133 -1,383 57.41%
  QoQ % -26.47% -76.12% 79.11% -69.38% -62.59% -54.23% -
  Horiz. % 197.61% 156.25% 88.72% 424.73% 250.76% 154.23% 100.00%
NP 9,849 6,184 2,274 19,540 4,658 1,480 1,897 199.54%
  QoQ % 59.27% 171.94% -88.36% 319.49% 214.73% -21.98% -
  Horiz. % 519.19% 325.99% 119.87% 1,030.05% 245.55% 78.02% 100.00%
NP to SH 9,314 5,460 1,797 20,619 3,279 1,408 1,738 205.92%
  QoQ % 70.59% 203.84% -91.28% 528.82% 132.88% -18.99% -
  Horiz. % 535.90% 314.15% 103.39% 1,186.36% 188.67% 81.01% 100.00%
Tax Rate 21.72 % 25.90 % 35.05 % 23.11 % 42.68 % 59.04 % 42.16 % -35.71%
  QoQ % -16.14% -26.11% 51.67% -45.85% -27.71% 40.04% -
  Horiz. % 51.52% 61.43% 83.14% 54.81% 101.23% 140.04% 100.00%
Total Cost 196,259 134,037 69,020 284,585 217,153 143,994 69,349 99.95%
  QoQ % 46.42% 94.20% -75.75% 31.05% 50.81% 107.64% -
  Horiz. % 283.00% 193.28% 99.53% 410.37% 313.13% 207.64% 100.00%
Net Worth 179,561 175,740 171,920 171,602 154,728 152,818 153,136 11.19%
  QoQ % 2.17% 2.22% 0.19% 10.91% 1.25% -0.21% -
  Horiz. % 117.26% 114.76% 112.27% 112.06% 101.04% 99.79% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 179,561 175,740 171,920 171,602 154,728 152,818 153,136 11.19%
  QoQ % 2.17% 2.22% 0.19% 10.91% 1.25% -0.21% -
  Horiz. % 117.26% 114.76% 112.27% 112.06% 101.04% 99.79% 100.00%
NOSH 318,371 318,371 318,371 318,371 318,371 318,371 318,371 0.00%
  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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 4.78 % 4.41 % 3.19 % 6.42 % 2.10 % 1.02 % 2.66 % 47.76%
  QoQ % 8.39% 38.24% -50.31% 205.71% 105.88% -61.65% -
  Horiz. % 179.70% 165.79% 119.92% 241.35% 78.95% 38.35% 100.00%
ROE 5.19 % 3.11 % 1.05 % 12.02 % 2.12 % 0.92 % 1.13 % 176.05%
  QoQ % 66.88% 196.19% -91.26% 466.98% 130.43% -18.58% -
  Horiz. % 459.29% 275.22% 92.92% 1,063.72% 187.61% 81.42% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 64.74 44.04 22.39 95.53 69.67 45.69 22.38 102.89%
  QoQ % 47.00% 96.69% -76.56% 37.12% 52.48% 104.16% -
  Horiz. % 289.28% 196.78% 100.04% 426.85% 311.30% 204.16% 100.00%
EPS 2.93 1.71 0.56 6.48 1.03 0.44 0.55 204.72%
  QoQ % 71.35% 205.36% -91.36% 529.13% 134.09% -20.00% -
  Horiz. % 532.73% 310.91% 101.82% 1,178.18% 187.27% 80.00% 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 0.5640 0.5520 0.5400 0.5390 0.4860 0.4800 0.4810 11.19%
  QoQ % 2.17% 2.22% 0.19% 10.91% 1.25% -0.21% -
  Horiz. % 117.26% 114.76% 112.27% 112.06% 101.04% 99.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,371
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 64.74 44.04 22.39 95.53 69.67 45.69 22.38 102.89%
  QoQ % 47.00% 96.69% -76.56% 37.12% 52.48% 104.16% -
  Horiz. % 289.28% 196.78% 100.04% 426.85% 311.30% 204.16% 100.00%
EPS 2.93 1.71 0.56 6.48 1.03 0.44 0.55 204.72%
  QoQ % 71.35% 205.36% -91.36% 529.13% 134.09% -20.00% -
  Horiz. % 532.73% 310.91% 101.82% 1,178.18% 187.27% 80.00% 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 0.5640 0.5520 0.5400 0.5390 0.4860 0.4800 0.4810 11.19%
  QoQ % 2.17% 2.22% 0.19% 10.91% 1.25% -0.21% -
  Horiz. % 117.26% 114.76% 112.27% 112.06% 101.04% 99.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.3950 0.4500 0.4950 0.2250 0.3700 0.4100 0.4800 -
P/RPS 0.61 1.02 2.21 0.24 0.53 0.90 2.14 -56.65%
  QoQ % -40.20% -53.85% 820.83% -54.72% -41.11% -57.94% -
  Horiz. % 28.50% 47.66% 103.27% 11.21% 24.77% 42.06% 100.00%
P/EPS 13.50 26.24 87.70 3.47 35.92 92.71 87.93 -71.29%
  QoQ % -48.55% -70.08% 2,427.38% -90.34% -61.26% 5.44% -
  Horiz. % 15.35% 29.84% 99.74% 3.95% 40.85% 105.44% 100.00%
EY 7.41 3.81 1.14 28.78 2.78 1.08 1.14 247.89%
  QoQ % 94.49% 234.21% -96.04% 935.25% 157.41% -5.26% -
  Horiz. % 650.00% 334.21% 100.00% 2,524.56% 243.86% 94.74% 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 0.70 0.82 0.92 0.42 0.76 0.85 1.00 -21.15%
  QoQ % -14.63% -10.87% 119.05% -44.74% -10.59% -15.00% -
  Horiz. % 70.00% 82.00% 92.00% 42.00% 76.00% 85.00% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date - 15/08/19 14/05/19 20/02/19 13/11/18 15/08/18 15/05/18 -
Price 0.5200 0.4000 0.4500 0.4200 0.3650 0.3850 0.4600 -
P/RPS 0.80 0.91 2.01 0.44 0.52 0.84 2.06 -46.74%
  QoQ % -12.09% -54.73% 356.82% -15.38% -38.10% -59.22% -
  Horiz. % 38.83% 44.17% 97.57% 21.36% 25.24% 40.78% 100.00%
P/EPS 17.77 23.32 79.73 6.49 35.44 87.05 84.26 -64.54%
  QoQ % -23.80% -70.75% 1,128.51% -81.69% -59.29% 3.31% -
  Horiz. % 21.09% 27.68% 94.62% 7.70% 42.06% 103.31% 100.00%
EY 5.63 4.29 1.25 15.42 2.82 1.15 1.19 181.56%
  QoQ % 31.24% 243.20% -91.89% 446.81% 145.22% -3.36% -
  Horiz. % 473.11% 360.50% 105.04% 1,295.80% 236.97% 96.64% 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 0.92 0.72 0.83 0.78 0.75 0.80 0.96 -2.79%
  QoQ % 27.78% -13.25% 6.41% 4.00% -6.25% -16.67% -
  Horiz. % 95.83% 75.00% 86.46% 81.25% 78.12% 83.33% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
6. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers