Highlights

[DBHD] YoY Annualized 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 -     13.72%    YoY -     184.05%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 190,728 274,810 295,748 242,977 177,476 205,610 196,581 -0.50%
  YoY % -30.60% -7.08% 21.72% 36.91% -13.68% 4.59% -
  Horiz. % 97.02% 139.79% 150.45% 123.60% 90.28% 104.59% 100.00%
PBT -11,006 16,776 10,834 7,497 -16,702 2,530 3,134 -
  YoY % -165.61% 54.84% 44.51% 144.89% -760.01% -19.27% -
  Horiz. % -351.13% 535.18% 345.64% 239.17% -532.84% 80.73% 100.00%
Tax -1,004 -3,644 -4,624 -3,508 -2,646 -6,073 -3,350 -18.18%
  YoY % 72.45% 21.19% -31.81% -32.54% 56.42% -81.26% -
  Horiz. % 29.96% 108.75% 138.00% 104.70% 78.99% 181.26% 100.00%
NP -12,010 13,132 6,210 3,989 -19,349 -3,542 -216 95.25%
  YoY % -191.46% 111.44% 55.68% 120.62% -446.18% -1,540.12% -
  Horiz. % 5,560.49% -6,079.63% -2,875.31% -1,846.91% 8,958.02% 1,640.12% 100.00%
NP to SH -12,696 12,418 4,372 3,054 -19,374 -3,542 -216 97.06%
  YoY % -202.23% 184.05% 43.13% 115.77% -446.90% -1,540.12% -
  Horiz. % 5,877.78% -5,749.38% -2,024.07% -1,414.20% 8,969.75% 1,640.12% 100.00%
Tax Rate - % 21.72 % 42.68 % 46.79 % - % 239.99 % 106.89 % -
  YoY % 0.00% -49.11% -8.78% 0.00% 0.00% 124.52% -
  Horiz. % 0.00% 20.32% 39.93% 43.77% 0.00% 224.52% 100.00%
Total Cost 202,738 261,678 289,537 238,988 196,825 209,153 196,797 0.50%
  YoY % -22.52% -9.62% 21.15% 21.42% -5.89% 6.28% -
  Horiz. % 103.02% 132.97% 147.12% 121.44% 100.01% 106.28% 100.00%
Net Worth 180,516 179,561 154,728 90,336 100,236 76,620 120,576 6.95%
  YoY % 0.53% 16.05% 71.28% -9.88% 30.82% -36.46% -
  Horiz. % 149.71% 148.92% 128.32% 74.92% 83.13% 63.54% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 180,516 179,561 154,728 90,336 100,236 76,620 120,576 6.95%
  YoY % 0.53% 16.05% 71.28% -9.88% 30.82% -36.46% -
  Horiz. % 149.71% 148.92% 128.32% 74.92% 83.13% 63.54% 100.00%
NOSH 318,371 318,371 318,371 309,371 309,371 205,968 309,171 0.49%
  YoY % 0.00% 0.00% 2.91% 0.00% 50.20% -33.38% -
  Horiz. % 102.98% 102.98% 102.98% 100.06% 100.06% 66.62% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -6.30 % 4.78 % 2.10 % 1.64 % -10.90 % -1.72 % -0.11 % 96.21%
  YoY % -231.80% 127.62% 28.05% 115.05% -533.72% -1,463.64% -
  Horiz. % 5,727.27% -4,345.45% -1,909.09% -1,490.91% 9,909.09% 1,563.64% 100.00%
ROE -7.03 % 6.92 % 2.83 % 3.38 % -19.33 % -4.62 % -0.18 % 84.09%
  YoY % -201.59% 144.52% -16.27% 117.49% -318.40% -2,466.67% -
  Horiz. % 3,905.56% -3,844.44% -1,572.22% -1,877.78% 10,738.89% 2,566.67% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 59.91 86.32 92.89 78.54 57.37 99.83 63.58 -0.99%
  YoY % -30.60% -7.07% 18.27% 36.90% -42.53% 57.01% -
  Horiz. % 94.23% 135.77% 146.10% 123.53% 90.23% 157.01% 100.00%
EPS -3.61 3.91 1.37 0.99 -6.27 -1.72 -0.19 63.28%
  YoY % -192.33% 185.40% 38.38% 115.79% -264.53% -805.26% -
  Horiz. % 1,900.00% -2,057.90% -721.05% -521.05% 3,300.00% 905.26% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5670 0.5640 0.4860 0.2920 0.3240 0.3720 0.3900 6.43%
  YoY % 0.53% 16.05% 66.44% -9.88% -12.90% -4.62% -
  Horiz. % 145.38% 144.62% 124.62% 74.87% 83.08% 95.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,378
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 59.91 86.32 92.89 76.32 55.74 64.58 61.74 -0.50%
  YoY % -30.60% -7.07% 21.71% 36.92% -13.69% 4.60% -
  Horiz. % 97.04% 139.81% 150.45% 123.62% 90.28% 104.60% 100.00%
EPS -3.99 3.90 1.37 0.96 -6.09 -1.11 -0.07 96.06%
  YoY % -202.31% 184.67% 42.71% 115.76% -448.65% -1,485.71% -
  Horiz. % 5,700.00% -5,571.43% -1,957.14% -1,371.43% 8,700.00% 1,585.71% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5670 0.5640 0.4860 0.2837 0.3148 0.2407 0.3787 6.95%
  YoY % 0.53% 16.05% 71.31% -9.88% 30.79% -36.44% -
  Horiz. % 149.72% 148.93% 128.33% 74.91% 83.13% 63.56% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.2950 0.3950 0.3700 0.5750 0.7200 0.5900 1.3200 -
P/RPS 0.49 0.46 0.40 0.73 1.26 0.59 2.08 -21.39%
  YoY % 6.52% 15.00% -45.21% -42.06% 113.56% -71.63% -
  Horiz. % 23.56% 22.12% 19.23% 35.10% 60.58% 28.37% 100.00%
P/EPS -7.40 10.13 26.94 58.23 -11.50 -34.30 -1,889.38 -60.26%
  YoY % -173.05% -62.40% -53.74% 606.35% 66.47% 98.18% -
  Horiz. % 0.39% -0.54% -1.43% -3.08% 0.61% 1.82% 100.00%
EY -13.52 9.88 3.71 1.72 -8.70 -2.92 -0.05 154.08%
  YoY % -236.84% 166.31% 115.70% 119.77% -197.95% -5,740.00% -
  Horiz. % 27,040.00% -19,760.00% -7,420.00% -3,440.00% 17,400.00% 5,840.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.52 0.70 0.76 1.97 2.22 1.59 3.38 -26.78%
  YoY % -25.71% -7.89% -61.42% -11.26% 39.62% -52.96% -
  Horiz. % 15.38% 20.71% 22.49% 58.28% 65.68% 47.04% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 - 13/11/18 30/11/17 30/11/16 30/11/15 21/11/14 -
Price 0.3400 0.5200 0.3650 0.5450 0.5800 0.8900 1.2700 -
P/RPS 0.57 0.60 0.39 0.69 1.01 0.89 2.00 -18.86%
  YoY % -5.00% 53.85% -43.48% -31.68% 13.48% -55.50% -
  Horiz. % 28.50% 30.00% 19.50% 34.50% 50.50% 44.50% 100.00%
P/EPS -8.53 13.33 26.58 55.20 -9.26 -51.74 -1,817.81 -59.05%
  YoY % -163.99% -49.85% -51.85% 696.11% 82.10% 97.15% -
  Horiz. % 0.47% -0.73% -1.46% -3.04% 0.51% 2.85% 100.00%
EY -11.73 7.50 3.76 1.81 -10.80 -1.93 -0.06 140.72%
  YoY % -256.40% 99.47% 107.73% 116.76% -459.59% -3,116.67% -
  Horiz. % 19,550.00% -12,500.00% -6,266.67% -3,016.67% 18,000.00% 3,216.67% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.60 0.92 0.75 1.87 1.79 2.39 3.26 -24.56%
  YoY % -34.78% 22.67% -59.89% 4.47% -25.10% -26.69% -
  Horiz. % 18.40% 28.22% 23.01% 57.36% 54.91% 73.31% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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