Highlights

[DBHD] YoY Quarter Result on 2012-06-30 [#2]

Stock [DBHD]: DAMANSARA REALTY BHD
Announcement Date 16-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     -323.70%    YoY -     -644.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 44,919 55,618 44,422 56,893 1,853 2,702 4,115 48.91%
  YoY % -19.24% 25.20% -21.92% 2,970.32% -31.42% -34.34% -
  Horiz. % 1,091.59% 1,351.59% 1,079.51% 1,382.58% 45.03% 65.66% 100.00%
PBT -2,757 4,877 12,989 -1,171 497 -1,763 -3,727 -4.90%
  YoY % -156.53% -62.45% 1,209.22% -335.61% 128.19% 52.70% -
  Horiz. % 73.97% -130.86% -348.51% 31.42% -13.34% 47.30% 100.00%
Tax -953 -1,728 -493 -332 -107 850 154 -
  YoY % 44.85% -250.51% -48.49% -210.28% -112.59% 451.95% -
  Horiz. % -618.83% -1,122.08% -320.13% -215.58% -69.48% 551.95% 100.00%
NP -3,710 3,149 12,496 -1,503 390 -913 -3,573 0.63%
  YoY % -217.82% -74.80% 931.40% -485.38% 142.72% 74.45% -
  Horiz. % 103.83% -88.13% -349.73% 42.07% -10.92% 25.55% 100.00%
NP to SH -3,710 3,149 12,302 -1,633 300 -1,820 -3,271 2.12%
  YoY % -217.82% -74.40% 853.34% -644.33% 116.48% 44.36% -
  Horiz. % 113.42% -96.27% -376.09% 49.92% -9.17% 55.64% 100.00%
Tax Rate - % 35.43 % 3.80 % - % 21.53 % - % - % -
  YoY % 0.00% 832.37% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 164.56% 17.65% 0.00% 100.00% - -
Total Cost 48,629 52,469 31,926 58,396 1,463 3,615 7,688 35.97%
  YoY % -7.32% 64.35% -45.33% 3,891.52% -59.53% -52.98% -
  Horiz. % 632.53% 682.48% 415.27% 759.57% 19.03% 47.02% 100.00%
Net Worth 100,849 123,780 127,965 100,087 103,249 112,690 109,812 -1.41%
  YoY % -18.53% -3.27% 27.85% -3.06% -8.38% 2.62% -
  Horiz. % 91.84% 112.72% 116.53% 91.14% 94.02% 102.62% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 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
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 100,849 123,780 127,965 100,087 103,249 112,690 109,812 -1.41%
  YoY % -18.53% -3.27% 27.85% -3.06% -8.38% 2.62% -
  Horiz. % 91.84% 112.72% 116.53% 91.14% 94.02% 102.62% 100.00%
NOSH 261,267 310,227 309,095 251,475 250,000 249,315 778,809 -16.64%
  YoY % -15.78% 0.37% 22.91% 0.59% 0.27% -67.99% -
  Horiz. % 33.55% 39.83% 39.69% 32.29% 32.10% 32.01% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -8.26 % 5.66 % 28.13 % -2.64 % 21.05 % -33.79 % -86.83 % -32.42%
  YoY % -245.94% -79.88% 1,165.53% -112.54% 162.30% 61.08% -
  Horiz. % 9.51% -6.52% -32.40% 3.04% -24.24% 38.92% 100.00%
ROE -3.68 % 2.54 % 9.61 % -1.63 % 0.29 % -1.62 % -2.98 % 3.58%
  YoY % -244.88% -73.57% 689.57% -662.07% 117.90% 45.64% -
  Horiz. % 123.49% -85.23% -322.48% 54.70% -9.73% 54.36% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 17.19 17.93 14.37 22.62 0.74 1.08 0.53 78.53%
  YoY % -4.13% 24.77% -36.47% 2,956.76% -31.48% 103.77% -
  Horiz. % 3,243.40% 3,383.02% 2,711.32% 4,267.92% 139.62% 203.77% 100.00%
EPS -1.42 -0.96 3.98 -0.65 -0.12 -0.73 -0.42 22.50%
  YoY % -47.92% -124.12% 712.31% -441.67% 83.56% -73.81% -
  Horiz. % 338.10% 228.57% -947.62% 154.76% 28.57% 173.81% 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 0.3860 0.3990 0.4140 0.3980 0.4130 0.4520 0.1410 18.27%
  YoY % -3.26% -3.62% 4.02% -3.63% -8.63% 220.57% -
  Horiz. % 273.76% 282.98% 293.62% 282.27% 292.91% 320.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,156
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 14.12 17.48 13.96 17.88 0.58 0.85 1.29 48.98%
  YoY % -19.22% 25.21% -21.92% 2,982.76% -31.76% -34.11% -
  Horiz. % 1,094.57% 1,355.04% 1,082.17% 1,386.05% 44.96% 65.89% 100.00%
EPS -1.17 0.99 3.87 -0.51 0.09 -0.57 -1.03 2.15%
  YoY % -218.18% -74.42% 858.82% -666.67% 115.79% 44.66% -
  Horiz. % 113.59% -96.12% -375.73% 49.51% -8.74% 55.34% 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 0.3170 0.3891 0.4022 0.3146 0.3245 0.3542 0.3452 -1.41%
  YoY % -18.53% -3.26% 27.84% -3.05% -8.39% 2.61% -
  Horiz. % 91.83% 112.72% 116.51% 91.14% 94.00% 102.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.8000 1.5800 0.4000 0.4400 0.4400 0.7900 0.8000 -
P/RPS 4.65 8.81 2.78 1.94 59.36 72.89 151.41 -44.02%
  YoY % -47.22% 216.91% 43.30% -96.73% -18.56% -51.86% -
  Horiz. % 3.07% 5.82% 1.84% 1.28% 39.20% 48.14% 100.00%
P/EPS -56.34 155.66 10.05 -67.76 366.67 -108.22 -190.48 -18.37%
  YoY % -136.19% 1,448.86% 114.83% -118.48% 438.82% 43.19% -
  Horiz. % 29.58% -81.72% -5.28% 35.57% -192.50% 56.81% 100.00%
EY -1.77 0.64 9.95 -1.48 0.27 -0.92 -0.53 22.25%
  YoY % -376.56% -93.57% 772.30% -648.15% 129.35% -73.58% -
  Horiz. % 333.96% -120.75% -1,877.36% 279.25% -50.94% 173.58% 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 2.07 3.96 0.97 1.11 1.07 1.75 5.67 -15.45%
  YoY % -47.73% 308.25% -12.61% 3.74% -38.86% -69.14% -
  Horiz. % 36.51% 69.84% 17.11% 19.58% 18.87% 30.86% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 22/08/14 28/08/13 16/08/12 25/08/11 27/08/10 27/08/09 -
Price 0.5100 1.5200 0.4000 0.4000 0.4800 0.7300 0.7400 -
P/RPS 2.97 8.48 2.78 1.77 64.76 67.36 140.05 -47.37%
  YoY % -64.98% 205.04% 57.06% -97.27% -3.86% -51.90% -
  Horiz. % 2.12% 6.05% 1.99% 1.26% 46.24% 48.10% 100.00%
P/EPS -35.92 149.74 10.05 -61.60 400.00 -100.00 -176.19 -23.27%
  YoY % -123.99% 1,389.95% 116.31% -115.40% 500.00% 43.24% -
  Horiz. % 20.39% -84.99% -5.70% 34.96% -227.03% 56.76% 100.00%
EY -2.78 0.67 9.95 -1.62 0.25 -1.00 -0.57 30.21%
  YoY % -514.93% -93.27% 714.20% -748.00% 125.00% -75.44% -
  Horiz. % 487.72% -117.54% -1,745.61% 284.21% -43.86% 175.44% 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 1.32 3.81 0.97 1.01 1.16 1.62 5.25 -20.55%
  YoY % -65.35% 292.78% -3.96% -12.93% -28.40% -69.14% -
  Horiz. % 25.14% 72.57% 18.48% 19.24% 22.10% 30.86% 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.
 


 

1973 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.750.00 
 KOTRA 2.230.00 
 UCREST 0.120.00 
 EITA 1.470.00 
 PUC 0.0450.00 
 WILLOW 0.5350.00 
 IRIS 0.1450.00 
 HSI-C9L 0.3150.00 
 HOOVER 0.400.00 
 BTECH 0.220.00 
Partners & Brokers