Highlights

[DBHD] YoY Quarter Result on 2015-09-30 [#3]

Stock [DBHD]: DAMANSARA REALTY BHD
Announcement Date 30-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     -14.37%    YoY -     -142.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 76,337 64,760 45,180 50,629 46,278 46,893 46,491 8.61%
  YoY % 17.88% 43.34% -10.76% 9.40% -1.31% 0.86% -
  Horiz. % 164.20% 139.30% 97.18% 108.90% 99.54% 100.86% 100.00%
PBT 4,513 861 -4,013 -2,028 -1,335 -1,692 629 38.86%
  YoY % 424.16% 121.46% -97.88% -51.91% 21.10% -369.00% -
  Horiz. % 717.49% 136.88% -638.00% -322.42% -212.24% -269.00% 100.00%
Tax -1,335 -324 -739 -2,215 -418 -530 -466 19.16%
  YoY % -312.04% 56.16% 66.64% -429.90% 21.13% -13.73% -
  Horiz. % 286.48% 69.53% 158.58% 475.32% 89.70% 113.73% 100.00%
NP 3,178 537 -4,752 -4,243 -1,753 -2,222 163 64.02%
  YoY % 491.81% 111.30% -12.00% -142.04% 21.11% -1,463.19% -
  Horiz. % 1,949.69% 329.45% -2,915.34% -2,603.07% -1,075.46% -1,363.19% 100.00%
NP to SH 1,871 -906 -4,657 -4,243 -1,753 -2,309 174 48.54%
  YoY % 306.51% 80.55% -9.76% -142.04% 24.08% -1,427.01% -
  Horiz. % 1,075.29% -520.69% -2,676.44% -2,438.51% -1,007.47% -1,327.01% 100.00%
Tax Rate 29.58 % 37.63 % - % - % - % - % 74.09 % -14.18%
  YoY % -21.39% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 39.92% 50.79% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 73,159 64,223 49,932 54,872 48,031 49,115 46,328 7.91%
  YoY % 13.91% 28.62% -9.00% 14.24% -2.21% 6.02% -
  Horiz. % 157.92% 138.63% 107.78% 118.44% 103.68% 106.02% 100.00%
Net Worth 154,728 90,336 100,236 62,141 120,947 124,993 113,845 5.24%
  YoY % 71.28% -9.88% 61.30% -48.62% -3.24% 9.79% -
  Horiz. % 135.91% 79.35% 88.05% 54.58% 106.24% 109.79% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 154,728 90,336 100,236 62,141 120,947 124,993 113,845 5.24%
  YoY % 71.28% -9.88% 61.30% -48.62% -3.24% 9.79% -
  Horiz. % 135.91% 79.35% 88.05% 54.58% 106.24% 109.79% 100.00%
NOSH 318,371 309,371 309,371 167,047 310,121 307,866 248,571 4.21%
  YoY % 2.91% 0.00% 85.20% -46.13% 0.73% 23.85% -
  Horiz. % 128.08% 124.46% 124.46% 67.20% 124.76% 123.85% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 4.16 % 0.83 % -10.52 % -8.38 % -3.79 % -4.74 % 0.35 % 51.04%
  YoY % 401.20% 107.89% -25.54% -121.11% 20.04% -1,454.29% -
  Horiz. % 1,188.57% 237.14% -3,005.71% -2,394.29% -1,082.86% -1,354.29% 100.00%
ROE 1.21 % -1.00 % -4.65 % -6.83 % -1.45 % -1.85 % 0.15 % 41.59%
  YoY % 221.00% 78.49% 31.92% -371.03% 21.62% -1,333.33% -
  Horiz. % 806.67% -666.67% -3,100.00% -4,553.33% -966.67% -1,233.33% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 23.98 20.93 14.60 30.31 14.92 15.23 18.70 4.23%
  YoY % 14.57% 43.36% -51.83% 103.15% -2.04% -18.56% -
  Horiz. % 128.24% 111.93% 78.07% 162.09% 79.79% 81.44% 100.00%
EPS 0.59 -0.29 -3.45 -2.54 -0.67 -0.75 0.07 42.63%
  YoY % 303.45% 91.59% -35.83% -279.10% 10.67% -1,171.43% -
  Horiz. % 842.86% -414.29% -4,928.57% -3,628.57% -957.14% -1,071.43% 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 0.4860 0.2920 0.3240 0.3720 0.3900 0.4060 0.4580 0.99%
  YoY % 66.44% -9.88% -12.90% -4.62% -3.94% -11.35% -
  Horiz. % 106.11% 63.76% 70.74% 81.22% 85.15% 88.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,371
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 23.98 20.34 14.19 15.90 14.54 14.73 14.60 8.62%
  YoY % 17.90% 43.34% -10.75% 9.35% -1.29% 0.89% -
  Horiz. % 164.25% 139.32% 97.19% 108.90% 99.59% 100.89% 100.00%
EPS 0.59 -0.28 -1.46 -1.33 -0.55 -0.73 0.05 50.86%
  YoY % 310.71% 80.82% -9.77% -141.82% 24.66% -1,560.00% -
  Horiz. % 1,180.00% -560.00% -2,920.00% -2,660.00% -1,100.00% -1,460.00% 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 0.4860 0.2837 0.3148 0.1952 0.3799 0.3926 0.3576 5.24%
  YoY % 71.31% -9.88% 61.27% -48.62% -3.23% 9.79% -
  Horiz. % 135.91% 79.33% 88.03% 54.59% 106.24% 109.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.3700 0.5750 0.7200 0.5900 1.3200 0.4050 0.3800 -
P/RPS 1.54 2.75 4.93 1.95 8.85 2.66 2.03 -4.50%
  YoY % -44.00% -44.22% 152.82% -77.97% 232.71% 31.03% -
  Horiz. % 75.86% 135.47% 242.86% 96.06% 435.96% 131.03% 100.00%
P/EPS 62.96 -196.34 -47.83 -23.23 -233.52 -54.00 542.86 -30.16%
  YoY % 132.07% -310.50% -105.90% 90.05% -332.44% -109.95% -
  Horiz. % 11.60% -36.17% -8.81% -4.28% -43.02% -9.95% 100.00%
EY 1.59 -0.51 -2.09 -4.31 -0.43 -1.85 0.18 43.75%
  YoY % 411.76% 75.60% 51.51% -902.33% 76.76% -1,127.78% -
  Horiz. % 883.33% -283.33% -1,161.11% -2,394.44% -238.89% -1,027.78% 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 0.76 1.97 2.22 1.59 3.38 1.00 0.83 -1.46%
  YoY % -61.42% -11.26% 39.62% -52.96% 238.00% 20.48% -
  Horiz. % 91.57% 237.35% 267.47% 191.57% 407.23% 120.48% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 13/11/18 30/11/17 30/11/16 30/11/15 21/11/14 21/11/13 29/11/12 -
Price 0.3650 0.5450 0.5800 0.8900 1.2700 0.3900 0.3800 -
P/RPS 1.52 2.60 3.97 2.94 8.51 2.56 2.03 -4.71%
  YoY % -41.54% -34.51% 35.03% -65.45% 232.42% 26.11% -
  Horiz. % 74.88% 128.08% 195.57% 144.83% 419.21% 126.11% 100.00%
P/EPS 62.11 -186.10 -38.53 -35.04 -224.67 -52.00 542.86 -30.31%
  YoY % 133.37% -383.00% -9.96% 84.40% -332.06% -109.58% -
  Horiz. % 11.44% -34.28% -7.10% -6.45% -41.39% -9.58% 100.00%
EY 1.61 -0.54 -2.60 -2.85 -0.45 -1.92 0.18 44.05%
  YoY % 398.15% 79.23% 8.77% -533.33% 76.56% -1,166.67% -
  Horiz. % 894.44% -300.00% -1,444.44% -1,583.33% -250.00% -1,066.67% 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 0.75 1.87 1.79 2.39 3.26 0.96 0.83 -1.67%
  YoY % -59.89% 4.47% -25.10% -26.69% 239.58% 15.66% -
  Horiz. % 90.36% 225.30% 215.66% 287.95% 392.77% 115.66% 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.
 


 

248  288  526  1212 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.155+0.02 
 RSAWIT 0.35+0.03 
 XDL 0.160.00 
 HSI-C7K 0.355-0.155 
 HSI-H8K 0.16+0.05 
 TDM 0.315+0.015 
 SUPERMX 1.43+0.12 
 HUBLINE 0.05+0.005 
 KNM 0.33+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers