Highlights

[DBHD] QoQ Quarter Result on 2015-09-30 [#3]

Stock [DBHD]: DAMANSARA REALTY BHD
Announcement Date 30-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     -14.37%    YoY -     -142.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 44,604 43,323 53,014 50,629 44,919 58,660 61,469 -19.27%
  QoQ % 2.96% -18.28% 4.71% 12.71% -23.42% -4.57% -
  Horiz. % 72.56% 70.48% 86.25% 82.37% 73.08% 95.43% 100.00%
PBT -5,024 -3,490 325 -2,028 -2,757 6,682 2,824 -
  QoQ % -43.95% -1,173.85% 116.03% 26.44% -141.26% 136.61% -
  Horiz. % -177.90% -123.58% 11.51% -71.81% -97.63% 236.61% 100.00%
Tax -698 -548 -587 -2,215 -953 -1,387 -2,366 -55.72%
  QoQ % -27.37% 6.64% 73.50% -132.42% 31.29% 41.38% -
  Horiz. % 29.50% 23.16% 24.81% 93.62% 40.28% 58.62% 100.00%
NP -5,722 -4,038 -262 -4,243 -3,710 5,295 458 -
  QoQ % -41.70% -1,441.22% 93.83% -14.37% -170.07% 1,056.11% -
  Horiz. % -1,249.34% -881.66% -57.21% -926.42% -810.04% 1,156.11% 100.00%
NP to SH -6,016 -3,858 -262 -4,243 -3,710 5,295 -855 267.63%
  QoQ % -55.94% -1,372.52% 93.83% -14.37% -170.07% 719.30% -
  Horiz. % 703.63% 451.23% 30.64% 496.26% 433.92% -619.30% 100.00%
Tax Rate - % - % 180.62 % - % - % 20.76 % 83.78 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -75.22% -
  Horiz. % 0.00% 0.00% 215.59% 0.00% 0.00% 24.78% 100.00%
Total Cost 50,326 47,361 53,276 54,872 48,629 53,365 61,011 -12.06%
  QoQ % 6.26% -11.10% -2.91% 12.84% -8.87% -12.53% -
  Horiz. % 82.49% 77.63% 87.32% 89.94% 79.71% 87.47% 100.00%
Net Worth 105,124 110,801 74,770 62,141 100,849 143,108 117,257 -7.03%
  QoQ % -5.12% 48.19% 20.32% -38.38% -29.53% 22.05% -
  Horiz. % 89.65% 94.49% 63.77% 53.00% 86.01% 122.05% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 105,124 110,801 74,770 62,141 100,849 143,108 117,257 -7.03%
  QoQ % -5.12% 48.19% 20.32% -38.38% -29.53% 22.05% -
  Horiz. % 89.65% 94.49% 63.77% 53.00% 86.01% 122.05% 100.00%
NOSH 310,103 308,640 201,538 167,047 261,267 357,770 305,357 1.03%
  QoQ % 0.47% 53.14% 20.65% -36.06% -26.97% 17.16% -
  Horiz. % 101.55% 101.08% 66.00% 54.71% 85.56% 117.16% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -12.83 % -9.32 % -0.49 % -8.38 % -8.26 % 9.03 % 0.75 % -
  QoQ % -37.66% -1,802.04% 94.15% -1.45% -191.47% 1,104.00% -
  Horiz. % -1,710.67% -1,242.67% -65.33% -1,117.33% -1,101.33% 1,204.00% 100.00%
ROE -5.72 % -3.48 % -0.35 % -6.83 % -3.68 % 3.70 % -0.73 % 295.00%
  QoQ % -64.37% -894.29% 94.88% -85.60% -199.46% 606.85% -
  Horiz. % 783.56% 476.71% 47.95% 935.62% 504.11% -506.85% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 14.38 14.04 26.30 30.31 17.19 16.40 20.13 -20.10%
  QoQ % 2.42% -46.62% -13.23% 76.32% 4.82% -18.53% -
  Horiz. % 71.44% 69.75% 130.65% 150.57% 85.39% 81.47% 100.00%
EPS -1.94 -1.25 -0.13 -2.54 -1.42 1.48 -0.28 263.87%
  QoQ % -55.20% -861.54% 94.88% -78.87% -195.95% 628.57% -
  Horiz. % 692.86% 446.43% 46.43% 907.14% 507.14% -528.57% 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 0.3390 0.3590 0.3710 0.3720 0.3860 0.4000 0.3840 -7.98%
  QoQ % -5.57% -3.23% -0.27% -3.63% -3.50% 4.17% -
  Horiz. % 88.28% 93.49% 96.61% 96.88% 100.52% 104.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,156
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 14.02 13.62 16.66 15.91 14.12 18.44 19.32 -19.26%
  QoQ % 2.94% -18.25% 4.71% 12.68% -23.43% -4.55% -
  Horiz. % 72.57% 70.50% 86.23% 82.35% 73.08% 95.45% 100.00%
EPS -1.89 -1.21 -0.08 -1.33 -1.17 1.66 -0.27 266.36%
  QoQ % -56.20% -1,412.50% 93.98% -13.68% -170.48% 714.81% -
  Horiz. % 700.00% 448.15% 29.63% 492.59% 433.33% -614.81% 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 0.3304 0.3483 0.2350 0.1953 0.3170 0.4498 0.3686 -7.04%
  QoQ % -5.14% 48.21% 20.33% -38.39% -29.52% 22.03% -
  Horiz. % 89.64% 94.49% 63.75% 52.98% 86.00% 122.03% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.6500 0.8150 0.7550 0.5900 0.8000 0.9200 0.9350 -
P/RPS 4.52 5.81 2.87 1.95 4.65 5.61 4.64 -1.73%
  QoQ % -22.20% 102.44% 47.18% -58.06% -17.11% 20.91% -
  Horiz. % 97.41% 125.22% 61.85% 42.03% 100.22% 120.91% 100.00%
P/EPS -33.51 -65.20 -580.77 -23.23 -56.34 62.16 -333.93 -78.44%
  QoQ % 48.60% 88.77% -2,400.09% 58.77% -190.64% 118.61% -
  Horiz. % 10.04% 19.53% 173.92% 6.96% 16.87% -18.61% 100.00%
EY -2.98 -1.53 -0.17 -4.31 -1.77 1.61 -0.30 362.74%
  QoQ % -94.77% -800.00% 96.06% -143.50% -209.94% 636.67% -
  Horiz. % 993.33% 510.00% 56.67% 1,436.67% 590.00% -536.67% 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 1.92 2.27 2.04 1.59 2.07 2.30 2.43 -14.55%
  QoQ % -15.42% 11.27% 28.30% -23.19% -10.00% -5.35% -
  Horiz. % 79.01% 93.42% 83.95% 65.43% 85.19% 94.65% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 31/05/16 26/02/16 30/11/15 28/08/15 22/05/15 15/04/15 -
Price 0.7050 0.6600 0.6300 0.8900 0.5100 0.8800 0.9150 -
P/RPS 4.90 4.70 2.40 2.94 2.97 5.37 4.55 5.07%
  QoQ % 4.26% 95.83% -18.37% -1.01% -44.69% 18.02% -
  Horiz. % 107.69% 103.30% 52.75% 64.62% 65.27% 118.02% 100.00%
P/EPS -36.34 -52.80 -484.62 -35.04 -35.92 59.46 -326.79 -76.91%
  QoQ % 31.17% 89.10% -1,283.05% 2.45% -160.41% 118.20% -
  Horiz. % 11.12% 16.16% 148.30% 10.72% 10.99% -18.20% 100.00%
EY -2.75 -1.89 -0.21 -2.85 -2.78 1.68 -0.31 329.10%
  QoQ % -45.50% -800.00% 92.63% -2.52% -265.48% 641.94% -
  Horiz. % 887.10% 609.68% 67.74% 919.35% 896.77% -541.94% 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 2.08 1.84 1.70 2.39 1.32 2.20 2.38 -8.60%
  QoQ % 13.04% 8.24% -28.87% 81.06% -40.00% -7.56% -
  Horiz. % 87.39% 77.31% 71.43% 100.42% 55.46% 92.44% 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.
 


 

1973 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.750.00 
 KOTRA 2.230.00 
 UCREST 0.120.00 
 EITA 1.470.00 
 PUC 0.0450.00 
 WILLOW 0.5350.00 
 IRIS 0.1450.00 
 HSI-C9L 0.3150.00 
 HOOVER 0.400.00 
 BTECH 0.220.00 
Partners & Brokers