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
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 49,399 294,319 206,108 140,221 71,294 304,125 221,811 -63.22%
  QoQ % -83.22% 42.80% 46.99% 96.68% -76.56% 37.11% -
  Horiz. % 22.27% 132.69% 92.92% 63.22% 32.14% 137.11% 100.00%
PBT -1,619 27,345 12,582 8,345 3,501 25,414 8,126 -
  QoQ % -105.92% 117.33% 50.77% 138.36% -86.22% 212.75% -
  Horiz. % -19.92% 336.51% 154.84% 102.70% 43.08% 312.75% 100.00%
Tax -626 -4,032 -2,733 -2,161 -1,227 -5,874 -3,468 -68.03%
  QoQ % 84.47% -47.53% -26.47% -76.12% 79.11% -69.38% -
  Horiz. % 18.05% 116.26% 78.81% 62.31% 35.38% 169.38% 100.00%
NP -2,245 23,313 9,849 6,184 2,274 19,540 4,658 -
  QoQ % -109.63% 136.70% 59.27% 171.94% -88.36% 319.49% -
  Horiz. % -48.20% 500.49% 211.44% 132.76% 48.82% 419.49% 100.00%
NP to SH -2,100 23,981 9,314 5,460 1,797 20,619 3,279 -
  QoQ % -108.76% 157.47% 70.59% 203.84% -91.28% 528.82% -
  Horiz. % -64.04% 731.35% 284.05% 166.51% 54.80% 628.82% 100.00%
Tax Rate - % 14.74 % 21.72 % 25.90 % 35.05 % 23.11 % 42.68 % -
  QoQ % 0.00% -32.14% -16.14% -26.11% 51.67% -45.85% -
  Horiz. % 0.00% 34.54% 50.89% 60.68% 82.12% 54.15% 100.00%
Total Cost 51,644 271,006 196,259 134,037 69,020 284,585 217,153 -61.58%
  QoQ % -80.94% 38.09% 46.42% 94.20% -75.75% 31.05% -
  Horiz. % 23.78% 124.80% 90.38% 61.72% 31.78% 131.05% 100.00%
Net Worth 187,202 194,206 179,561 175,740 171,920 171,602 154,728 13.53%
  QoQ % -3.61% 8.16% 2.17% 2.22% 0.19% 10.91% -
  Horiz. % 120.99% 125.51% 116.05% 113.58% 111.11% 110.91% 100.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 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
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 187,202 194,206 179,561 175,740 171,920 171,602 154,728 13.53%
  QoQ % -3.61% 8.16% 2.17% 2.22% 0.19% 10.91% -
  Horiz. % 120.99% 125.51% 116.05% 113.58% 111.11% 110.91% 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
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -4.54 % 7.92 % 4.78 % 4.41 % 3.19 % 6.42 % 2.10 % -
  QoQ % -157.32% 65.69% 8.39% 38.24% -50.31% 205.71% -
  Horiz. % -216.19% 377.14% 227.62% 210.00% 151.90% 305.71% 100.00%
ROE -1.12 % 12.35 % 5.19 % 3.11 % 1.05 % 12.02 % 2.12 % -
  QoQ % -109.07% 137.96% 66.88% 196.19% -91.26% 466.98% -
  Horiz. % -52.83% 582.55% 244.81% 146.70% 49.53% 566.98% 100.00%
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 15.52 92.45 64.74 44.04 22.39 95.53 69.67 -63.22%
  QoQ % -83.21% 42.80% 47.00% 96.69% -76.56% 37.12% -
  Horiz. % 22.28% 132.70% 92.92% 63.21% 32.14% 137.12% 100.00%
EPS -0.66 7.53 2.93 1.71 0.56 6.48 1.03 -
  QoQ % -108.76% 157.00% 71.35% 205.36% -91.36% 529.13% -
  Horiz. % -64.08% 731.07% 284.47% 166.02% 54.37% 629.13% 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 0.5880 0.6100 0.5640 0.5520 0.5400 0.5390 0.4860 13.53%
  QoQ % -3.61% 8.16% 2.17% 2.22% 0.19% 10.91% -
  Horiz. % 120.99% 125.51% 116.05% 113.58% 111.11% 110.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,371
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 15.52 92.45 64.74 44.04 22.39 95.53 69.67 -63.22%
  QoQ % -83.21% 42.80% 47.00% 96.69% -76.56% 37.12% -
  Horiz. % 22.28% 132.70% 92.92% 63.21% 32.14% 137.12% 100.00%
EPS -0.66 7.53 2.93 1.71 0.56 6.48 1.03 -
  QoQ % -108.76% 157.00% 71.35% 205.36% -91.36% 529.13% -
  Horiz. % -64.08% 731.07% 284.47% 166.02% 54.37% 629.13% 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 0.5880 0.6100 0.5640 0.5520 0.5400 0.5390 0.4860 13.53%
  QoQ % -3.61% 8.16% 2.17% 2.22% 0.19% 10.91% -
  Horiz. % 120.99% 125.51% 116.05% 113.58% 111.11% 110.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.2200 0.4300 0.3950 0.4500 0.4950 0.2250 0.3700 -
P/RPS 1.42 0.47 0.61 1.02 2.21 0.24 0.53 92.79%
  QoQ % 202.13% -22.95% -40.20% -53.85% 820.83% -54.72% -
  Horiz. % 267.92% 88.68% 115.09% 192.45% 416.98% 45.28% 100.00%
P/EPS -33.35 5.71 13.50 26.24 87.70 3.47 35.92 -
  QoQ % -684.06% -57.70% -48.55% -70.08% 2,427.38% -90.34% -
  Horiz. % -92.85% 15.90% 37.58% 73.05% 244.15% 9.66% 100.00%
EY -3.00 17.52 7.41 3.81 1.14 28.78 2.78 -
  QoQ % -117.12% 136.44% 94.49% 234.21% -96.04% 935.25% -
  Horiz. % -107.91% 630.22% 266.55% 137.05% 41.01% 1,035.25% 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 0.37 0.70 0.70 0.82 0.92 0.42 0.76 -38.09%
  QoQ % -47.14% 0.00% -14.63% -10.87% 119.05% -44.74% -
  Horiz. % 48.68% 92.11% 92.11% 107.89% 121.05% 55.26% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 25/06/20 19/02/20 - 15/08/19 14/05/19 20/02/19 13/11/18 -
Price 0.4000 0.4500 0.5200 0.4000 0.4500 0.4200 0.3650 -
P/RPS 2.58 0.49 0.80 0.91 2.01 0.44 0.52 190.62%
  QoQ % 426.53% -38.75% -12.09% -54.73% 356.82% -15.38% -
  Horiz. % 496.15% 94.23% 153.85% 175.00% 386.54% 84.62% 100.00%
P/EPS -60.64 5.97 17.77 23.32 79.73 6.49 35.44 -
  QoQ % -1,115.75% -66.40% -23.80% -70.75% 1,128.51% -81.69% -
  Horiz. % -171.11% 16.85% 50.14% 65.80% 224.97% 18.31% 100.00%
EY -1.65 16.74 5.63 4.29 1.25 15.42 2.82 -
  QoQ % -109.86% 197.34% 31.24% 243.20% -91.89% 446.81% -
  Horiz. % -58.51% 593.62% 199.65% 152.13% 44.33% 546.81% 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 0.68 0.74 0.92 0.72 0.83 0.78 0.75 -6.32%
  QoQ % -8.11% -19.57% 27.78% -13.25% 6.41% 4.00% -
  Horiz. % 90.67% 98.67% 122.67% 96.00% 110.67% 104.00% 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
Partners & Brokers