Highlights

[DBHD] YoY Quarter Result on 2014-09-30 [#3]

Stock [DBHD]: DAMANSARA REALTY BHD
Announcement Date 21-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     -155.67%    YoY -     24.08%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 64,760 45,180 50,629 46,278 46,893 46,491 52,210 3.65%
  YoY % 43.34% -10.76% 9.40% -1.31% 0.86% -10.95% -
  Horiz. % 124.04% 86.54% 96.97% 88.64% 89.82% 89.05% 100.00%
PBT 861 -4,013 -2,028 -1,335 -1,692 629 -654 -
  YoY % 121.46% -97.88% -51.91% 21.10% -369.00% 196.18% -
  Horiz. % -131.65% 613.61% 310.09% 204.13% 258.72% -96.18% 100.00%
Tax -324 -739 -2,215 -418 -530 -466 -537 -8.07%
  YoY % 56.16% 66.64% -429.90% 21.13% -13.73% 13.22% -
  Horiz. % 60.34% 137.62% 412.48% 77.84% 98.70% 86.78% 100.00%
NP 537 -4,752 -4,243 -1,753 -2,222 163 -1,191 -
  YoY % 111.30% -12.00% -142.04% 21.11% -1,463.19% 113.69% -
  Horiz. % -45.09% 398.99% 356.26% 147.19% 186.57% -13.69% 100.00%
NP to SH -906 -4,657 -4,243 -1,753 -2,309 174 -667 5.23%
  YoY % 80.55% -9.76% -142.04% 24.08% -1,427.01% 126.09% -
  Horiz. % 135.83% 698.20% 636.13% 262.82% 346.18% -26.09% 100.00%
Tax Rate 37.63 % - % - % - % - % 74.09 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.79% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 64,223 49,932 54,872 48,031 49,115 46,328 53,401 3.12%
  YoY % 28.62% -9.00% 14.24% -2.21% 6.02% -13.25% -
  Horiz. % 120.27% 93.50% 102.75% 89.94% 91.97% 86.75% 100.00%
Net Worth 90,336 100,236 62,141 120,947 124,993 113,845 101,557 -1.93%
  YoY % -9.88% 61.30% -48.62% -3.24% 9.79% 12.10% -
  Horiz. % 88.95% 98.70% 61.19% 119.09% 123.08% 112.10% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 90,336 100,236 62,141 120,947 124,993 113,845 101,557 -1.93%
  YoY % -9.88% 61.30% -48.62% -3.24% 9.79% 12.10% -
  Horiz. % 88.95% 98.70% 61.19% 119.09% 123.08% 112.10% 100.00%
NOSH 309,371 309,371 167,047 310,121 307,866 248,571 250,759 3.56%
  YoY % 0.00% 85.20% -46.13% 0.73% 23.85% -0.87% -
  Horiz. % 123.37% 123.37% 66.62% 123.67% 122.77% 99.13% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 0.83 % -10.52 % -8.38 % -3.79 % -4.74 % 0.35 % -2.28 % -
  YoY % 107.89% -25.54% -121.11% 20.04% -1,454.29% 115.35% -
  Horiz. % -36.40% 461.40% 367.54% 166.23% 207.89% -15.35% 100.00%
ROE -1.00 % -4.65 % -6.83 % -1.45 % -1.85 % 0.15 % -0.66 % 7.16%
  YoY % 78.49% 31.92% -371.03% 21.62% -1,333.33% 122.73% -
  Horiz. % 151.52% 704.55% 1,034.85% 219.70% 280.30% -22.73% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 20.93 14.60 30.31 14.92 15.23 18.70 20.82 0.09%
  YoY % 43.36% -51.83% 103.15% -2.04% -18.56% -10.18% -
  Horiz. % 100.53% 70.12% 145.58% 71.66% 73.15% 89.82% 100.00%
EPS -0.29 -3.45 -2.54 -0.67 -0.75 0.07 -0.27 1.20%
  YoY % 91.59% -35.83% -279.10% 10.67% -1,171.43% 125.93% -
  Horiz. % 107.41% 1,277.78% 940.74% 248.15% 277.78% -25.93% 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 0.2920 0.3240 0.3720 0.3900 0.4060 0.4580 0.4050 -5.30%
  YoY % -9.88% -12.90% -4.62% -3.94% -11.35% 13.09% -
  Horiz. % 72.10% 80.00% 91.85% 96.30% 100.25% 113.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,371
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 20.34 14.19 15.90 14.54 14.73 14.60 16.40 3.65%
  YoY % 43.34% -10.75% 9.35% -1.29% 0.89% -10.98% -
  Horiz. % 124.02% 86.52% 96.95% 88.66% 89.82% 89.02% 100.00%
EPS -0.28 -1.46 -1.33 -0.55 -0.73 0.05 -0.21 4.91%
  YoY % 80.82% -9.77% -141.82% 24.66% -1,560.00% 123.81% -
  Horiz. % 133.33% 695.24% 633.33% 261.90% 347.62% -23.81% 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 0.2837 0.3148 0.1952 0.3799 0.3926 0.3576 0.3190 -1.93%
  YoY % -9.88% 61.27% -48.62% -3.23% 9.79% 12.10% -
  Horiz. % 88.93% 98.68% 61.19% 119.09% 123.07% 112.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.5750 0.7200 0.5900 1.3200 0.4050 0.3800 0.5800 -
P/RPS 2.75 4.93 1.95 8.85 2.66 2.03 2.79 -0.24%
  YoY % -44.22% 152.82% -77.97% 232.71% 31.03% -27.24% -
  Horiz. % 98.57% 176.70% 69.89% 317.20% 95.34% 72.76% 100.00%
P/EPS -196.34 -47.83 -23.23 -233.52 -54.00 542.86 -218.05 -1.73%
  YoY % -310.50% -105.90% 90.05% -332.44% -109.95% 348.96% -
  Horiz. % 90.04% 21.94% 10.65% 107.09% 24.76% -248.96% 100.00%
EY -0.51 -2.09 -4.31 -0.43 -1.85 0.18 -0.46 1.73%
  YoY % 75.60% 51.51% -902.33% 76.76% -1,127.78% 139.13% -
  Horiz. % 110.87% 454.35% 936.96% 93.48% 402.17% -39.13% 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 1.97 2.22 1.59 3.38 1.00 0.83 1.43 5.48%
  YoY % -11.26% 39.62% -52.96% 238.00% 20.48% -41.96% -
  Horiz. % 137.76% 155.24% 111.19% 236.36% 69.93% 58.04% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/11/17 30/11/16 30/11/15 21/11/14 21/11/13 29/11/12 25/11/11 -
Price 0.5450 0.5800 0.8900 1.2700 0.3900 0.3800 0.7000 -
P/RPS 2.60 3.97 2.94 8.51 2.56 2.03 3.36 -4.18%
  YoY % -34.51% 35.03% -65.45% 232.42% 26.11% -39.58% -
  Horiz. % 77.38% 118.15% 87.50% 253.27% 76.19% 60.42% 100.00%
P/EPS -186.10 -38.53 -35.04 -224.67 -52.00 542.86 -263.17 -5.61%
  YoY % -383.00% -9.96% 84.40% -332.06% -109.58% 306.28% -
  Horiz. % 70.71% 14.64% 13.31% 85.37% 19.76% -206.28% 100.00%
EY -0.54 -2.60 -2.85 -0.45 -1.92 0.18 -0.38 6.03%
  YoY % 79.23% 8.77% -533.33% 76.56% -1,166.67% 147.37% -
  Horiz. % 142.11% 684.21% 750.00% 118.42% 505.26% -47.37% 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 1.87 1.79 2.39 3.26 0.96 0.83 1.73 1.30%
  YoY % 4.47% -25.10% -26.69% 239.58% 15.66% -52.02% -
  Horiz. % 108.09% 103.47% 138.15% 188.44% 55.49% 47.98% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers