Highlights

[DBHD] QoQ 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 -     5.21%    YoY -     105.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 65,887 68,927 71,294 82,314 76,337 74,228 71,246 -5.08%
  QoQ % -4.41% -3.32% -13.39% 7.83% 2.84% 4.19% -
  Horiz. % 92.48% 96.75% 100.07% 115.53% 107.15% 104.19% 100.00%
PBT 4,237 4,844 3,501 17,289 4,513 333 3,280 18.59%
  QoQ % -12.53% 38.36% -79.75% 283.09% 1,255.26% -89.85% -
  Horiz. % 129.18% 147.68% 106.74% 527.10% 137.59% 10.15% 100.00%
Tax -572 -934 -1,227 -2,406 -1,335 -750 -1,383 -44.46%
  QoQ % 38.76% 23.88% 49.00% -80.22% -78.00% 45.77% -
  Horiz. % 41.36% 67.53% 88.72% 173.97% 96.53% 54.23% 100.00%
NP 3,665 3,910 2,274 14,883 3,178 -417 1,897 55.06%
  QoQ % -6.27% 71.94% -84.72% 368.31% 862.11% -121.98% -
  Horiz. % 193.20% 206.11% 119.87% 784.55% 167.53% -21.98% 100.00%
NP to SH 3,854 3,663 1,797 17,340 1,871 -330 1,738 69.97%
  QoQ % 5.21% 103.84% -89.64% 826.78% 666.97% -118.99% -
  Horiz. % 221.75% 210.76% 103.39% 997.70% 107.65% -18.99% 100.00%
Tax Rate 13.50 % 19.28 % 35.05 % 13.92 % 29.58 % 225.23 % 42.16 % -53.16%
  QoQ % -29.98% -44.99% 151.80% -52.94% -86.87% 434.23% -
  Horiz. % 32.02% 45.73% 83.14% 33.02% 70.16% 534.23% 100.00%
Total Cost 62,222 65,017 69,020 67,431 73,159 74,645 69,349 -6.97%
  QoQ % -4.30% -5.80% 2.36% -7.83% -1.99% 7.64% -
  Horiz. % 89.72% 93.75% 99.53% 97.23% 105.49% 107.64% 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 5.56 % 5.67 % 3.19 % 18.08 % 4.16 % -0.56 % 2.66 % 63.41%
  QoQ % -1.94% 77.74% -82.36% 334.62% 842.86% -121.05% -
  Horiz. % 209.02% 213.16% 119.92% 679.70% 156.39% -21.05% 100.00%
ROE 2.15 % 2.08 % 1.05 % 10.10 % 1.21 % -0.22 % 1.13 % 53.49%
  QoQ % 3.37% 98.10% -89.60% 734.71% 650.00% -119.47% -
  Horiz. % 190.27% 184.07% 92.92% 893.81% 107.08% -19.47% 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 20.70 21.65 22.39 25.85 23.98 23.31 22.38 -5.06%
  QoQ % -4.39% -3.31% -13.38% 7.80% 2.87% 4.16% -
  Horiz. % 92.49% 96.74% 100.04% 115.50% 107.15% 104.16% 100.00%
EPS 1.21 1.15 0.56 5.45 0.59 -0.10 0.55 69.07%
  QoQ % 5.22% 105.36% -89.72% 823.73% 690.00% -118.18% -
  Horiz. % 220.00% 209.09% 101.82% 990.91% 107.27% -18.18% 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 20.70 21.65 22.39 25.85 23.98 23.31 22.38 -5.06%
  QoQ % -4.39% -3.31% -13.38% 7.80% 2.87% 4.16% -
  Horiz. % 92.49% 96.74% 100.04% 115.50% 107.15% 104.16% 100.00%
EPS 1.21 1.15 0.56 5.45 0.59 -0.10 0.55 69.07%
  QoQ % 5.22% 105.36% -89.72% 823.73% 690.00% -118.18% -
  Horiz. % 220.00% 209.09% 101.82% 990.91% 107.27% -18.18% 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 1.91 2.08 2.21 0.87 1.54 1.76 2.14 -7.29%
  QoQ % -8.17% -5.88% 154.02% -43.51% -12.50% -17.76% -
  Horiz. % 89.25% 97.20% 103.27% 40.65% 71.96% 82.24% 100.00%
P/EPS 32.63 39.11 87.70 4.13 62.96 -395.55 87.93 -48.33%
  QoQ % -16.57% -55.40% 2,023.49% -93.44% 115.92% -549.85% -
  Horiz. % 37.11% 44.48% 99.74% 4.70% 71.60% -449.85% 100.00%
EY 3.06 2.56 1.14 24.21 1.59 -0.25 1.14 93.03%
  QoQ % 19.53% 124.56% -95.29% 1,422.64% 736.00% -121.93% -
  Horiz. % 268.42% 224.56% 100.00% 2,123.68% 139.47% -21.93% 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 2.51 1.85 2.01 1.62 1.52 1.65 2.06 14.06%
  QoQ % 35.68% -7.96% 24.07% 6.58% -7.88% -19.90% -
  Horiz. % 121.84% 89.81% 97.57% 78.64% 73.79% 80.10% 100.00%
P/EPS 42.96 34.77 79.73 7.71 62.11 -371.43 84.26 -36.15%
  QoQ % 23.55% -56.39% 934.11% -87.59% 116.72% -540.81% -
  Horiz. % 50.99% 41.27% 94.62% 9.15% 73.71% -440.81% 100.00%
EY 2.33 2.88 1.25 12.97 1.61 -0.27 1.19 56.45%
  QoQ % -19.10% 130.40% -90.36% 705.59% 696.30% -122.69% -
  Horiz. % 195.80% 242.02% 105.04% 1,089.92% 135.29% -22.69% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers