Highlights

[DBHD] QoQ TTM 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 -     8.04%    YoY -     48.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 250,365 272,424 294,319 288,422 298,872 304,173 304,125 -12.17%
  QoQ % -8.10% -7.44% 2.04% -3.50% -1.74% 0.02% -
  Horiz. % 82.32% 89.58% 96.78% 94.84% 98.27% 100.02% 100.00%
PBT 15,057 22,225 27,345 29,871 30,147 25,636 25,415 -29.48%
  QoQ % -32.25% -18.72% -8.46% -0.92% 17.60% 0.87% -
  Horiz. % 59.24% 87.45% 107.59% 117.53% 118.62% 100.87% 100.00%
Tax -2,207 -3,431 -4,032 -5,139 -5,902 -5,718 -5,874 -47.96%
  QoQ % 35.67% 14.91% 21.54% 12.93% -3.22% 2.66% -
  Horiz. % 37.57% 58.41% 68.64% 87.49% 100.48% 97.34% 100.00%
NP 12,850 18,794 23,313 24,732 24,245 19,918 19,541 -24.40%
  QoQ % -31.63% -19.38% -5.74% 2.01% 21.72% 1.93% -
  Horiz. % 65.76% 96.18% 119.30% 126.56% 124.07% 101.93% 100.00%
NP to SH 14,758 20,084 23,981 26,654 24,671 20,678 20,619 -20.00%
  QoQ % -26.52% -16.25% -10.03% 8.04% 19.31% 0.29% -
  Horiz. % 71.57% 97.41% 116.31% 129.27% 119.65% 100.29% 100.00%
Tax Rate 14.66 % 15.44 % 14.74 % 17.20 % 19.58 % 22.30 % 23.11 % -26.19%
  QoQ % -5.05% 4.75% -14.30% -12.16% -12.20% -3.50% -
  Horiz. % 63.44% 66.81% 63.78% 74.43% 84.73% 96.50% 100.00%
Total Cost 237,515 253,630 271,006 263,690 274,627 284,255 284,584 -11.36%
  QoQ % -6.35% -6.41% 2.77% -3.98% -3.39% -0.12% -
  Horiz. % 83.46% 89.12% 95.23% 92.66% 96.50% 99.88% 100.00%
Net Worth 185,610 187,202 194,206 179,561 175,740 171,920 171,602 5.38%
  QoQ % -0.85% -3.61% 8.16% 2.17% 2.22% 0.19% -
  Horiz. % 108.16% 109.09% 113.17% 104.64% 102.41% 100.19% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 185,610 187,202 194,206 179,561 175,740 171,920 171,602 5.38%
  QoQ % -0.85% -3.61% 8.16% 2.17% 2.22% 0.19% -
  Horiz. % 108.16% 109.09% 113.17% 104.64% 102.41% 100.19% 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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 5.13 % 6.90 % 7.92 % 8.57 % 8.11 % 6.55 % 6.43 % -13.99%
  QoQ % -25.65% -12.88% -7.58% 5.67% 23.82% 1.87% -
  Horiz. % 79.78% 107.31% 123.17% 133.28% 126.13% 101.87% 100.00%
ROE 7.95 % 10.73 % 12.35 % 14.84 % 14.04 % 12.03 % 12.02 % -24.11%
  QoQ % -25.91% -13.12% -16.78% 5.70% 16.71% 0.08% -
  Horiz. % 66.14% 89.27% 102.75% 123.46% 116.81% 100.08% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 78.64 85.57 92.45 90.59 93.88 95.54 95.53 -12.18%
  QoQ % -8.10% -7.44% 2.05% -3.50% -1.74% 0.01% -
  Horiz. % 82.32% 89.57% 96.78% 94.83% 98.27% 100.01% 100.00%
EPS 4.64 6.31 7.53 8.37 7.75 6.49 6.48 -19.98%
  QoQ % -26.47% -16.20% -10.04% 8.00% 19.41% 0.15% -
  Horiz. % 71.60% 97.38% 116.20% 129.17% 119.60% 100.15% 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 0.5830 0.5880 0.6100 0.5640 0.5520 0.5400 0.5390 5.38%
  QoQ % -0.85% -3.61% 8.16% 2.17% 2.22% 0.19% -
  Horiz. % 108.16% 109.09% 113.17% 104.64% 102.41% 100.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,378
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 78.64 85.57 92.44 90.59 93.87 95.54 95.52 -12.17%
  QoQ % -8.10% -7.43% 2.04% -3.49% -1.75% 0.02% -
  Horiz. % 82.33% 89.58% 96.78% 94.84% 98.27% 100.02% 100.00%
EPS 4.64 6.31 7.53 8.37 7.75 6.49 6.48 -19.98%
  QoQ % -26.47% -16.20% -10.04% 8.00% 19.41% 0.15% -
  Horiz. % 71.60% 97.38% 116.20% 129.17% 119.60% 100.15% 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 0.5830 0.5880 0.6100 0.5640 0.5520 0.5400 0.5390 5.38%
  QoQ % -0.85% -3.61% 8.16% 2.17% 2.22% 0.19% -
  Horiz. % 108.16% 109.09% 113.17% 104.64% 102.41% 100.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.3800 0.2200 0.4300 0.3950 0.4500 0.4950 0.2250 -
P/RPS 0.48 0.26 0.47 0.44 0.48 0.52 0.24 58.81%
  QoQ % 84.62% -44.68% 6.82% -8.33% -7.69% 116.67% -
  Horiz. % 200.00% 108.33% 195.83% 183.33% 200.00% 216.67% 100.00%
P/EPS 8.20 3.49 5.71 4.72 5.81 7.62 3.47 77.51%
  QoQ % 134.96% -38.88% 20.97% -18.76% -23.75% 119.60% -
  Horiz. % 236.31% 100.58% 164.55% 136.02% 167.44% 219.60% 100.00%
EY 12.20 28.67 17.52 21.19 17.22 13.12 28.78 -43.60%
  QoQ % -57.45% 63.64% -17.32% 23.05% 31.25% -54.41% -
  Horiz. % 42.39% 99.62% 60.88% 73.63% 59.83% 45.59% 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 0.65 0.37 0.70 0.70 0.82 0.92 0.42 33.83%
  QoQ % 75.68% -47.14% 0.00% -14.63% -10.87% 119.05% -
  Horiz. % 154.76% 88.10% 166.67% 166.67% 195.24% 219.05% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 25/06/20 19/02/20 12/11/19 15/08/19 14/05/19 20/02/19 -
Price 0.3350 0.4000 0.4500 0.4850 0.4400 0.4500 0.4400 -
P/RPS 0.43 0.47 0.49 0.54 0.47 0.47 0.46 -4.40%
  QoQ % -8.51% -4.08% -9.26% 14.89% 0.00% 2.17% -
  Horiz. % 93.48% 102.17% 106.52% 117.39% 102.17% 102.17% 100.00%
P/EPS 7.23 6.34 5.97 5.79 5.68 6.93 6.79 4.28%
  QoQ % 14.04% 6.20% 3.11% 1.94% -18.04% 2.06% -
  Horiz. % 106.48% 93.37% 87.92% 85.27% 83.65% 102.06% 100.00%
EY 13.84 15.77 16.74 17.26 17.61 14.43 14.72 -4.03%
  QoQ % -12.24% -5.79% -3.01% -1.99% 22.04% -1.97% -
  Horiz. % 94.02% 107.13% 113.72% 117.26% 119.63% 98.03% 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 0.57 0.68 0.74 0.86 0.80 0.83 0.82 -21.55%
  QoQ % -16.18% -8.11% -13.95% 7.50% -3.61% 1.22% -
  Horiz. % 69.51% 82.93% 90.24% 104.88% 97.56% 101.22% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS