Highlights

[DBHD] YoY Cumulative 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 -     70.59%    YoY -     184.05%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 206,108 221,811 182,233 133,107 154,208 147,436 136,491 7.11%
  YoY % -7.08% 21.72% 36.91% -13.68% 4.59% 8.02% -
  Horiz. % 151.00% 162.51% 133.51% 97.52% 112.98% 108.02% 100.00%
PBT 12,582 8,126 5,623 -12,527 1,898 2,351 12,138 0.60%
  YoY % 54.84% 44.51% 144.89% -760.01% -19.27% -80.63% -
  Horiz. % 103.66% 66.95% 46.33% -103.20% 15.64% 19.37% 100.00%
Tax -2,733 -3,468 -2,631 -1,985 -4,555 -2,513 -1,324 12.83%
  YoY % 21.19% -31.81% -32.54% 56.42% -81.26% -89.80% -
  Horiz. % 206.42% 261.93% 198.72% 149.92% 344.03% 189.80% 100.00%
NP 9,849 4,658 2,992 -14,512 -2,657 -162 10,814 -1.55%
  YoY % 111.44% 55.68% 120.62% -446.18% -1,540.12% -101.50% -
  Horiz. % 91.08% 43.07% 27.67% -134.20% -24.57% -1.50% 100.00%
NP to SH 9,314 3,279 2,291 -14,531 -2,657 -162 10,342 -1.73%
  YoY % 184.05% 43.13% 115.77% -446.89% -1,540.12% -101.57% -
  Horiz. % 90.06% 31.71% 22.15% -140.50% -25.69% -1.57% 100.00%
Tax Rate 21.72 % 42.68 % 46.79 % - % 239.99 % 106.89 % 10.91 % 12.15%
  YoY % -49.11% -8.78% 0.00% 0.00% 124.52% 879.74% -
  Horiz. % 199.08% 391.20% 428.87% 0.00% 2,199.73% 979.74% 100.00%
Total Cost 196,259 217,153 179,241 147,619 156,865 147,598 125,677 7.71%
  YoY % -9.62% 21.15% 21.42% -5.89% 6.28% 17.44% -
  Horiz. % 156.16% 172.79% 142.62% 117.46% 124.82% 117.44% 100.00%
Net Worth 179,561 154,728 90,336 100,236 76,620 120,576 125,714 6.12%
  YoY % 16.05% 71.28% -9.88% 30.82% -36.46% -4.09% -
  Horiz. % 142.83% 123.08% 71.86% 79.73% 60.95% 95.91% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 179,561 154,728 90,336 100,236 76,620 120,576 125,714 6.12%
  YoY % 16.05% 71.28% -9.88% 30.82% -36.46% -4.09% -
  Horiz. % 142.83% 123.08% 71.86% 79.73% 60.95% 95.91% 100.00%
NOSH 318,371 318,371 309,371 309,371 205,968 309,171 309,640 0.46%
  YoY % 0.00% 2.91% 0.00% 50.20% -33.38% -0.15% -
  Horiz. % 102.82% 102.82% 99.91% 99.91% 66.52% 99.85% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 4.78 % 2.10 % 1.64 % -10.90 % -1.72 % -0.11 % 7.92 % -8.07%
  YoY % 127.62% 28.05% 115.05% -533.72% -1,463.64% -101.39% -
  Horiz. % 60.35% 26.52% 20.71% -137.63% -21.72% -1.39% 100.00%
ROE 5.19 % 2.12 % 2.54 % -14.50 % -3.47 % -0.13 % 8.23 % -7.39%
  YoY % 144.81% -16.54% 117.52% -317.87% -2,569.23% -101.58% -
  Horiz. % 63.06% 25.76% 30.86% -176.18% -42.16% -1.58% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 64.74 69.67 58.90 43.03 74.87 47.69 44.08 6.61%
  YoY % -7.08% 18.29% 36.88% -42.53% 56.99% 8.19% -
  Horiz. % 146.87% 158.05% 133.62% 97.62% 169.85% 108.19% 100.00%
EPS 2.93 1.03 0.74 -4.70 -1.29 -0.14 3.34 -2.16%
  YoY % 184.47% 39.19% 115.74% -264.34% -821.43% -104.19% -
  Horiz. % 87.72% 30.84% 22.16% -140.72% -38.62% -4.19% 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 0.5640 0.4860 0.2920 0.3240 0.3720 0.3900 0.4060 5.63%
  YoY % 16.05% 66.44% -9.88% -12.90% -4.62% -3.94% -
  Horiz. % 138.92% 119.70% 71.92% 79.80% 91.63% 96.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,371
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 64.74 69.67 57.24 41.81 48.44 46.31 42.87 7.11%
  YoY % -7.08% 21.72% 36.91% -13.69% 4.60% 8.02% -
  Horiz. % 151.01% 162.51% 133.52% 97.53% 112.99% 108.02% 100.00%
EPS 2.93 1.03 0.72 -4.56 -0.83 -0.05 3.25 -1.71%
  YoY % 184.47% 43.06% 115.79% -449.40% -1,560.00% -101.54% -
  Horiz. % 90.15% 31.69% 22.15% -140.31% -25.54% -1.54% 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 0.5640 0.4860 0.2837 0.3148 0.2407 0.3787 0.3949 6.12%
  YoY % 16.05% 71.31% -9.88% 30.79% -36.44% -4.10% -
  Horiz. % 142.82% 123.07% 71.84% 79.72% 60.95% 95.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.3950 0.3700 0.5750 0.7200 0.5900 1.3200 0.4050 -
P/RPS 0.61 0.53 0.98 1.67 0.79 2.77 0.92 -6.62%
  YoY % 15.09% -45.92% -41.32% 111.39% -71.48% 201.09% -
  Horiz. % 66.30% 57.61% 106.52% 181.52% 85.87% 301.09% 100.00%
P/EPS 13.50 35.92 77.65 -15.33 -45.74 -2,519.18 12.13 1.80%
  YoY % -62.42% -53.74% 606.52% 66.48% 98.18% -20,868.18% -
  Horiz. % 111.29% 296.13% 640.15% -126.38% -377.08% -20,768.18% 100.00%
EY 7.41 2.78 1.29 -6.52 -2.19 -0.04 8.25 -1.77%
  YoY % 166.55% 115.50% 119.79% -197.72% -5,375.00% -100.48% -
  Horiz. % 89.82% 33.70% 15.64% -79.03% -26.55% -0.48% 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 0.70 0.76 1.97 2.22 1.59 3.38 1.00 -5.77%
  YoY % -7.89% -61.42% -11.26% 39.62% -52.96% 238.00% -
  Horiz. % 70.00% 76.00% 197.00% 222.00% 159.00% 338.00% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date - 13/11/18 30/11/17 30/11/16 30/11/15 21/11/14 21/11/13 -
Price 0.5200 0.3650 0.5450 0.5800 0.8900 1.2700 0.3900 -
P/RPS 0.80 0.52 0.93 1.35 1.19 2.66 0.88 -1.58%
  YoY % 53.85% -44.09% -31.11% 13.45% -55.26% 202.27% -
  Horiz. % 90.91% 59.09% 105.68% 153.41% 135.23% 302.27% 100.00%
P/EPS 17.77 35.44 73.60 -12.35 -68.99 -2,423.75 11.68 7.24%
  YoY % -49.86% -51.85% 695.95% 82.10% 97.15% -20,851.28% -
  Horiz. % 152.14% 303.42% 630.14% -105.74% -590.67% -20,751.28% 100.00%
EY 5.63 2.82 1.36 -8.10 -1.45 -0.04 8.56 -6.74%
  YoY % 99.65% 107.35% 116.79% -458.62% -3,525.00% -100.47% -
  Horiz. % 65.77% 32.94% 15.89% -94.63% -16.94% -0.47% 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 0.92 0.75 1.87 1.79 2.39 3.26 0.96 -0.71%
  YoY % 22.67% -59.89% 4.47% -25.10% -26.69% 239.58% -
  Horiz. % 95.83% 78.12% 194.79% 186.46% 248.96% 339.58% 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
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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