Highlights

[DBHD] QoQ TTM Result on 2018-09-30 [#3]

Stock [DBHD]: DAMANSARA REALTY BHD
Announcement Date 13-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     18.23%    YoY -     274.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 298,872 304,173 304,125 289,057 277,480 269,954 249,479 12.84%
  QoQ % -1.74% 0.02% 5.21% 4.17% 2.79% 8.21% -
  Horiz. % 119.80% 121.92% 121.90% 115.86% 111.22% 108.21% 100.00%
PBT 30,147 25,636 25,415 21,632 17,980 24,146 19,129 35.54%
  QoQ % 17.60% 0.87% 17.49% 20.31% -25.54% 26.23% -
  Horiz. % 157.60% 134.02% 132.86% 113.08% 93.99% 126.23% 100.00%
Tax -5,902 -5,718 -5,874 -2,108 -1,097 -2,330 -1,271 179.12%
  QoQ % -3.22% 2.66% -178.65% -92.16% 52.92% -83.32% -
  Horiz. % 464.36% 449.88% 462.16% 165.85% 86.31% 183.32% 100.00%
NP 24,245 19,918 19,541 19,524 16,883 21,816 17,858 22.68%
  QoQ % 21.72% 1.93% 0.09% 15.64% -22.61% 22.16% -
  Horiz. % 135.77% 111.54% 109.42% 109.33% 94.54% 122.16% 100.00%
NP to SH 24,671 20,678 20,619 18,008 15,231 20,102 17,020 28.17%
  QoQ % 19.31% 0.29% 14.50% 18.23% -24.23% 18.11% -
  Horiz. % 144.95% 121.49% 121.15% 105.80% 89.49% 118.11% 100.00%
Tax Rate 19.58 % 22.30 % 23.11 % 9.74 % 6.10 % 9.65 % 6.64 % 106.04%
  QoQ % -12.20% -3.50% 137.27% 59.67% -36.79% 45.33% -
  Horiz. % 294.88% 335.84% 348.04% 146.69% 91.87% 145.33% 100.00%
Total Cost 274,627 284,255 284,584 269,533 260,597 248,138 231,621 12.06%
  QoQ % -3.39% -0.12% 5.58% 3.43% 5.02% 7.13% -
  Horiz. % 118.57% 122.72% 122.87% 116.37% 112.51% 107.13% 100.00%
Net Worth 175,740 171,920 171,602 154,728 152,818 153,136 147,115 12.62%
  QoQ % 2.22% 0.19% 10.91% 1.25% -0.21% 4.09% -
  Horiz. % 119.46% 116.86% 116.64% 105.17% 103.88% 104.09% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 175,740 171,920 171,602 154,728 152,818 153,136 147,115 12.62%
  QoQ % 2.22% 0.19% 10.91% 1.25% -0.21% 4.09% -
  Horiz. % 119.46% 116.86% 116.64% 105.17% 103.88% 104.09% 100.00%
NOSH 318,371 318,371 318,371 318,371 318,371 318,371 310,371 1.72%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 2.58% -
  Horiz. % 102.58% 102.58% 102.58% 102.58% 102.58% 102.58% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 8.11 % 6.55 % 6.43 % 6.75 % 6.08 % 8.08 % 7.16 % 8.69%
  QoQ % 23.82% 1.87% -4.74% 11.02% -24.75% 12.85% -
  Horiz. % 113.27% 91.48% 89.80% 94.27% 84.92% 112.85% 100.00%
ROE 14.04 % 12.03 % 12.02 % 11.64 % 9.97 % 13.13 % 11.57 % 13.81%
  QoQ % 16.71% 0.08% 3.26% 16.75% -24.07% 13.48% -
  Horiz. % 121.35% 103.98% 103.89% 100.61% 86.17% 113.48% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 93.88 95.54 95.53 90.79 87.16 84.79 80.38 10.94%
  QoQ % -1.74% 0.01% 5.22% 4.16% 2.80% 5.49% -
  Horiz. % 116.80% 118.86% 118.85% 112.95% 108.43% 105.49% 100.00%
EPS 7.75 6.49 6.48 5.66 4.78 6.31 5.48 26.07%
  QoQ % 19.41% 0.15% 14.49% 18.41% -24.25% 15.15% -
  Horiz. % 141.42% 118.43% 118.25% 103.28% 87.23% 115.15% 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 0.5520 0.5400 0.5390 0.4860 0.4800 0.4810 0.4740 10.72%
  QoQ % 2.22% 0.19% 10.91% 1.25% -0.21% 1.48% -
  Horiz. % 116.46% 113.92% 113.71% 102.53% 101.27% 101.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,371
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 93.88 95.54 95.53 90.79 87.16 84.79 78.36 12.84%
  QoQ % -1.74% 0.01% 5.22% 4.16% 2.80% 8.21% -
  Horiz. % 119.81% 121.92% 121.91% 115.86% 111.23% 108.21% 100.00%
EPS 7.75 6.49 6.48 5.66 4.78 6.31 5.35 28.11%
  QoQ % 19.41% 0.15% 14.49% 18.41% -24.25% 17.94% -
  Horiz. % 144.86% 121.31% 121.12% 105.79% 89.35% 117.94% 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 0.5520 0.5400 0.5390 0.4860 0.4800 0.4810 0.4621 12.62%
  QoQ % 2.22% 0.19% 10.91% 1.25% -0.21% 4.09% -
  Horiz. % 119.45% 116.86% 116.64% 105.17% 103.87% 104.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.4500 0.4950 0.2250 0.3700 0.4100 0.4800 0.5150 -
P/RPS 0.48 0.52 0.24 0.41 0.47 0.57 0.64 -17.50%
  QoQ % -7.69% 116.67% -41.46% -12.77% -17.54% -10.94% -
  Horiz. % 75.00% 81.25% 37.50% 64.06% 73.44% 89.06% 100.00%
P/EPS 5.81 7.62 3.47 6.54 8.57 7.60 9.39 -27.45%
  QoQ % -23.75% 119.60% -46.94% -23.69% 12.76% -19.06% -
  Horiz. % 61.87% 81.15% 36.95% 69.65% 91.27% 80.94% 100.00%
EY 17.22 13.12 28.78 15.29 11.67 13.15 10.65 37.88%
  QoQ % 31.25% -54.41% 88.23% 31.02% -11.25% 23.47% -
  Horiz. % 161.69% 123.19% 270.23% 143.57% 109.58% 123.47% 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 0.82 0.92 0.42 0.76 0.85 1.00 1.09 -17.33%
  QoQ % -10.87% 119.05% -44.74% -10.59% -15.00% -8.26% -
  Horiz. % 75.23% 84.40% 38.53% 69.72% 77.98% 91.74% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 15/08/19 14/05/19 20/02/19 13/11/18 15/08/18 15/05/18 13/02/18 -
Price 0.4400 0.4500 0.4400 0.3650 0.3850 0.4600 0.5300 -
P/RPS 0.47 0.47 0.46 0.40 0.44 0.54 0.66 -20.30%
  QoQ % 0.00% 2.17% 15.00% -9.09% -18.52% -18.18% -
  Horiz. % 71.21% 71.21% 69.70% 60.61% 66.67% 81.82% 100.00%
P/EPS 5.68 6.93 6.79 6.45 8.05 7.29 9.66 -29.88%
  QoQ % -18.04% 2.06% 5.27% -19.88% 10.43% -24.53% -
  Horiz. % 58.80% 71.74% 70.29% 66.77% 83.33% 75.47% 100.00%
EY 17.61 14.43 14.72 15.50 12.43 13.73 10.35 42.66%
  QoQ % 22.04% -1.97% -5.03% 24.70% -9.47% 32.66% -
  Horiz. % 170.14% 139.42% 142.22% 149.76% 120.10% 132.66% 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 0.80 0.83 0.82 0.75 0.80 0.96 1.12 -20.14%
  QoQ % -3.61% 1.22% 9.33% -6.25% -16.67% -14.29% -
  Horiz. % 71.43% 74.11% 73.21% 66.96% 71.43% 85.71% 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
 
 

542  474  482  465 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTOUCHE 0.11+0.035 
 AT 0.105+0.005 
 XDL 0.065+0.005 
 KGROUP 0.120.00 
 NEXGRAM 0.065+0.005 
 XOX 0.245-0.02 
 MQTECH 0.24+0.02 
 K1 0.60+0.005 
 IRIS 0.37+0.04 
 MTOUCHE-WC 0.03+0.025 

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