Highlights

[DBHD] YoY 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 -     5.21%    YoY -     105.99%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 46,779 65,887 76,337 64,760 45,180 50,629 46,278 0.18%
  YoY % -29.00% -13.69% 17.88% 43.34% -10.76% 9.40% -
  Horiz. % 101.08% 142.37% 164.95% 139.94% 97.63% 109.40% 100.00%
PBT -4,312 4,237 4,513 861 -4,013 -2,028 -1,335 21.56%
  YoY % -201.77% -6.12% 424.16% 121.46% -97.88% -51.91% -
  Horiz. % 323.00% -317.38% -338.05% -64.49% 300.60% 151.91% 100.00%
Tax -417 -572 -1,335 -324 -739 -2,215 -418 -0.04%
  YoY % 27.10% 57.15% -312.04% 56.16% 66.64% -429.90% -
  Horiz. % 99.76% 136.84% 319.38% 77.51% 176.79% 529.90% 100.00%
NP -4,729 3,665 3,178 537 -4,752 -4,243 -1,753 17.97%
  YoY % -229.03% 15.32% 491.81% 111.30% -12.00% -142.04% -
  Horiz. % 269.77% -209.07% -181.29% -30.63% 271.08% 242.04% 100.00%
NP to SH -4,927 3,854 1,871 -906 -4,657 -4,243 -1,753 18.78%
  YoY % -227.84% 105.99% 306.51% 80.55% -9.76% -142.04% -
  Horiz. % 281.06% -219.85% -106.73% 51.68% 265.66% 242.04% 100.00%
Tax Rate - % 13.50 % 29.58 % 37.63 % - % - % - % -
  YoY % 0.00% -54.36% -21.39% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 35.88% 78.61% 100.00% - - -
Total Cost 51,508 62,222 73,159 64,223 49,932 54,872 48,031 1.17%
  YoY % -17.22% -14.95% 13.91% 28.62% -9.00% 14.24% -
  Horiz. % 107.24% 129.55% 152.32% 133.71% 103.96% 114.24% 100.00%
Net Worth 180,516 179,561 154,728 90,336 100,236 62,141 120,947 6.90%
  YoY % 0.53% 16.05% 71.28% -9.88% 61.30% -48.62% -
  Horiz. % 149.25% 148.46% 127.93% 74.69% 82.88% 51.38% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 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
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 180,516 179,561 154,728 90,336 100,236 62,141 120,947 6.90%
  YoY % 0.53% 16.05% 71.28% -9.88% 61.30% -48.62% -
  Horiz. % 149.25% 148.46% 127.93% 74.69% 82.88% 51.38% 100.00%
NOSH 318,371 318,371 318,371 309,371 309,371 167,047 310,121 0.44%
  YoY % 0.00% 0.00% 2.91% 0.00% 85.20% -46.13% -
  Horiz. % 102.66% 102.66% 102.66% 99.76% 99.76% 53.87% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -10.11 % 5.56 % 4.16 % 0.83 % -10.52 % -8.38 % -3.79 % 17.75%
  YoY % -281.83% 33.65% 401.20% 107.89% -25.54% -121.11% -
  Horiz. % 266.75% -146.70% -109.76% -21.90% 277.57% 221.11% 100.00%
ROE -2.73 % 2.15 % 1.21 % -1.00 % -4.65 % -6.83 % -1.45 % 11.11%
  YoY % -226.98% 77.69% 221.00% 78.49% 31.92% -371.03% -
  Horiz. % 188.28% -148.28% -83.45% 68.97% 320.69% 471.03% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 14.69 20.70 23.98 20.93 14.60 30.31 14.92 -0.26%
  YoY % -29.03% -13.68% 14.57% 43.36% -51.83% 103.15% -
  Horiz. % 98.46% 138.74% 160.72% 140.28% 97.86% 203.15% 100.00%
EPS -1.53 1.21 0.59 -0.29 -3.45 -2.54 -0.67 14.74%
  YoY % -226.45% 105.08% 303.45% 91.59% -35.83% -279.10% -
  Horiz. % 228.36% -180.60% -88.06% 43.28% 514.93% 379.10% 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 0.5670 0.5640 0.4860 0.2920 0.3240 0.3720 0.3900 6.43%
  YoY % 0.53% 16.05% 66.44% -9.88% -12.90% -4.62% -
  Horiz. % 145.38% 144.62% 124.62% 74.87% 83.08% 95.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,378
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 14.69 20.69 23.98 20.34 14.19 15.90 14.54 0.17%
  YoY % -29.00% -13.72% 17.90% 43.34% -10.75% 9.35% -
  Horiz. % 101.03% 142.30% 164.92% 139.89% 97.59% 109.35% 100.00%
EPS -1.55 1.21 0.59 -0.28 -1.46 -1.33 -0.55 18.83%
  YoY % -228.10% 105.08% 310.71% 80.82% -9.77% -141.82% -
  Horiz. % 281.82% -220.00% -107.27% 50.91% 265.45% 241.82% 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 0.5670 0.5640 0.4860 0.2837 0.3148 0.1952 0.3799 6.90%
  YoY % 0.53% 16.05% 71.31% -9.88% 61.27% -48.62% -
  Horiz. % 149.25% 148.46% 127.93% 74.68% 82.86% 51.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.2950 0.3950 0.3700 0.5750 0.7200 0.5900 1.3200 -
P/RPS 2.01 1.91 1.54 2.75 4.93 1.95 8.85 -21.87%
  YoY % 5.24% 24.03% -44.00% -44.22% 152.82% -77.97% -
  Horiz. % 22.71% 21.58% 17.40% 31.07% 55.71% 22.03% 100.00%
P/EPS -19.06 32.63 62.96 -196.34 -47.83 -23.23 -233.52 -34.11%
  YoY % -158.41% -48.17% 132.07% -310.50% -105.90% 90.05% -
  Horiz. % 8.16% -13.97% -26.96% 84.08% 20.48% 9.95% 100.00%
EY -5.25 3.06 1.59 -0.51 -2.09 -4.31 -0.43 51.69%
  YoY % -271.57% 92.45% 411.76% 75.60% 51.51% -902.33% -
  Horiz. % 1,220.93% -711.63% -369.77% 118.60% 486.05% 1,002.33% 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 0.52 0.70 0.76 1.97 2.22 1.59 3.38 -26.78%
  YoY % -25.71% -7.89% -61.42% -11.26% 39.62% -52.96% -
  Horiz. % 15.38% 20.71% 22.49% 58.28% 65.68% 47.04% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 - 13/11/18 30/11/17 30/11/16 30/11/15 21/11/14 -
Price 0.3400 0.5200 0.3650 0.5450 0.5800 0.8900 1.2700 -
P/RPS 2.31 2.51 1.52 2.60 3.97 2.94 8.51 -19.52%
  YoY % -7.97% 65.13% -41.54% -34.51% 35.03% -65.45% -
  Horiz. % 27.14% 29.49% 17.86% 30.55% 46.65% 34.55% 100.00%
P/EPS -21.97 42.96 62.11 -186.10 -38.53 -35.04 -224.67 -32.10%
  YoY % -151.14% -30.83% 133.37% -383.00% -9.96% 84.40% -
  Horiz. % 9.78% -19.12% -27.64% 82.83% 17.15% 15.60% 100.00%
EY -4.55 2.33 1.61 -0.54 -2.60 -2.85 -0.45 47.00%
  YoY % -295.28% 44.72% 398.15% 79.23% 8.77% -533.33% -
  Horiz. % 1,011.11% -517.78% -357.78% 120.00% 577.78% 633.33% 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 0.60 0.92 0.75 1.87 1.79 2.39 3.26 -24.56%
  YoY % -34.78% 22.67% -59.89% 4.47% -25.10% -26.69% -
  Horiz. % 18.40% 28.22% 23.01% 57.36% 54.91% 73.31% 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.
 


TOP ARTICLES

1. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
3. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
4. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
5. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
6. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
7. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
8. Wake Me Up When September Ends Ultimate Stock Tips
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
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS