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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

629  350  439  482 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.08+0.015 
 CAREPLS 1.40+0.29 
 EDUSPEC 0.025-0.005 
 AT 0.06+0.01 
 MYSCM-PA 0.040.00 
 AIRASIA 0.69-0.05 
 ECOWLD 0.49+0.085 
 ARMADA 0.21-0.005 
 EKOVEST 0.60+0.035 
 CIMB 3.77+0.26 

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