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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 288,422 298,872 304,173 304,125 289,057 277,480 269,954 4.51%
  QoQ % -3.50% -1.74% 0.02% 5.21% 4.17% 2.79% -
  Horiz. % 106.84% 110.71% 112.68% 112.66% 107.08% 102.79% 100.00%
PBT 29,871 30,147 25,636 25,415 21,632 17,980 24,146 15.23%
  QoQ % -0.92% 17.60% 0.87% 17.49% 20.31% -25.54% -
  Horiz. % 123.71% 124.85% 106.17% 105.26% 89.59% 74.46% 100.00%
Tax -5,139 -5,902 -5,718 -5,874 -2,108 -1,097 -2,330 69.36%
  QoQ % 12.93% -3.22% 2.66% -178.65% -92.16% 52.92% -
  Horiz. % 220.56% 253.30% 245.41% 252.10% 90.47% 47.08% 100.00%
NP 24,732 24,245 19,918 19,541 19,524 16,883 21,816 8.72%
  QoQ % 2.01% 21.72% 1.93% 0.09% 15.64% -22.61% -
  Horiz. % 113.37% 111.13% 91.30% 89.57% 89.49% 77.39% 100.00%
NP to SH 26,654 24,671 20,678 20,619 18,008 15,231 20,102 20.67%
  QoQ % 8.04% 19.31% 0.29% 14.50% 18.23% -24.23% -
  Horiz. % 132.59% 122.73% 102.87% 102.57% 89.58% 75.77% 100.00%
Tax Rate 17.20 % 19.58 % 22.30 % 23.11 % 9.74 % 6.10 % 9.65 % 46.95%
  QoQ % -12.16% -12.20% -3.50% 137.27% 59.67% -36.79% -
  Horiz. % 178.24% 202.90% 231.09% 239.48% 100.93% 63.21% 100.00%
Total Cost 263,690 274,627 284,255 284,584 269,533 260,597 248,138 4.13%
  QoQ % -3.98% -3.39% -0.12% 5.58% 3.43% 5.02% -
  Horiz. % 106.27% 110.68% 114.56% 114.69% 108.62% 105.02% 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 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
30/09/19 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 8.57 % 8.11 % 6.55 % 6.43 % 6.75 % 6.08 % 8.08 % 4.00%
  QoQ % 5.67% 23.82% 1.87% -4.74% 11.02% -24.75% -
  Horiz. % 106.06% 100.37% 81.06% 79.58% 83.54% 75.25% 100.00%
ROE 14.84 % 14.04 % 12.03 % 12.02 % 11.64 % 9.97 % 13.13 % 8.50%
  QoQ % 5.70% 16.71% 0.08% 3.26% 16.75% -24.07% -
  Horiz. % 113.02% 106.93% 91.62% 91.55% 88.65% 75.93% 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 90.59 93.88 95.54 95.53 90.79 87.16 84.79 4.51%
  QoQ % -3.50% -1.74% 0.01% 5.22% 4.16% 2.80% -
  Horiz. % 106.84% 110.72% 112.68% 112.67% 107.08% 102.80% 100.00%
EPS 8.37 7.75 6.49 6.48 5.66 4.78 6.31 20.70%
  QoQ % 8.00% 19.41% 0.15% 14.49% 18.41% -24.25% -
  Horiz. % 132.65% 122.82% 102.85% 102.69% 89.70% 75.75% 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 90.59 93.88 95.54 95.53 90.79 87.16 84.79 4.51%
  QoQ % -3.50% -1.74% 0.01% 5.22% 4.16% 2.80% -
  Horiz. % 106.84% 110.72% 112.68% 112.67% 107.08% 102.80% 100.00%
EPS 8.37 7.75 6.49 6.48 5.66 4.78 6.31 20.70%
  QoQ % 8.00% 19.41% 0.15% 14.49% 18.41% -24.25% -
  Horiz. % 132.65% 122.82% 102.85% 102.69% 89.70% 75.75% 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 0.44 0.48 0.52 0.24 0.41 0.47 0.57 -15.84%
  QoQ % -8.33% -7.69% 116.67% -41.46% -12.77% -17.54% -
  Horiz. % 77.19% 84.21% 91.23% 42.11% 71.93% 82.46% 100.00%
P/EPS 4.72 5.81 7.62 3.47 6.54 8.57 7.60 -27.19%
  QoQ % -18.76% -23.75% 119.60% -46.94% -23.69% 12.76% -
  Horiz. % 62.11% 76.45% 100.26% 45.66% 86.05% 112.76% 100.00%
EY 21.19 17.22 13.12 28.78 15.29 11.67 13.15 37.41%
  QoQ % 23.05% 31.25% -54.41% 88.23% 31.02% -11.25% -
  Horiz. % 161.14% 130.95% 99.77% 218.86% 116.27% 88.75% 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 0.4400 0.4500 0.4400 0.3650 0.3850 0.4600 -
P/RPS 0.57 0.47 0.47 0.46 0.40 0.44 0.54 3.67%
  QoQ % 21.28% 0.00% 2.17% 15.00% -9.09% -18.52% -
  Horiz. % 105.56% 87.04% 87.04% 85.19% 74.07% 81.48% 100.00%
P/EPS 6.21 5.68 6.93 6.79 6.45 8.05 7.29 -10.13%
  QoQ % 9.33% -18.04% 2.06% 5.27% -19.88% 10.43% -
  Horiz. % 85.19% 77.91% 95.06% 93.14% 88.48% 110.43% 100.00%
EY 16.10 17.61 14.43 14.72 15.50 12.43 13.73 11.19%
  QoQ % -8.57% 22.04% -1.97% -5.03% 24.70% -9.47% -
  Horiz. % 117.26% 128.26% 105.10% 107.21% 112.89% 90.53% 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 0.80 0.83 0.82 0.75 0.80 0.96 -2.79%
  QoQ % 15.00% -3.61% 1.22% 9.33% -6.25% -16.67% -
  Horiz. % 95.83% 83.33% 86.46% 85.42% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
6. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers