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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 65,887 76,337 64,760 45,180 50,629 46,278 46,893 5.83%
  YoY % -13.69% 17.88% 43.34% -10.76% 9.40% -1.31% -
  Horiz. % 140.50% 162.79% 138.10% 96.35% 107.97% 98.69% 100.00%
PBT 4,237 4,513 861 -4,013 -2,028 -1,335 -1,692 -
  YoY % -6.12% 424.16% 121.46% -97.88% -51.91% 21.10% -
  Horiz. % -250.41% -266.73% -50.89% 237.17% 119.86% 78.90% 100.00%
Tax -572 -1,335 -324 -739 -2,215 -418 -530 1.28%
  YoY % 57.15% -312.04% 56.16% 66.64% -429.90% 21.13% -
  Horiz. % 107.92% 251.89% 61.13% 139.43% 417.92% 78.87% 100.00%
NP 3,665 3,178 537 -4,752 -4,243 -1,753 -2,222 -
  YoY % 15.32% 491.81% 111.30% -12.00% -142.04% 21.11% -
  Horiz. % -164.94% -143.02% -24.17% 213.86% 190.95% 78.89% 100.00%
NP to SH 3,854 1,871 -906 -4,657 -4,243 -1,753 -2,309 -
  YoY % 105.99% 306.51% 80.55% -9.76% -142.04% 24.08% -
  Horiz. % -166.91% -81.03% 39.24% 201.69% 183.76% 75.92% 100.00%
Tax Rate 13.50 % 29.58 % 37.63 % - % - % - % - % -
  YoY % -54.36% -21.39% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 35.88% 78.61% 100.00% - - - -
Total Cost 62,222 73,159 64,223 49,932 54,872 48,031 49,115 4.02%
  YoY % -14.95% 13.91% 28.62% -9.00% 14.24% -2.21% -
  Horiz. % 126.69% 148.95% 130.76% 101.66% 111.72% 97.79% 100.00%
Net Worth 179,561 154,728 90,336 100,236 62,141 120,947 124,993 6.22%
  YoY % 16.05% 71.28% -9.88% 61.30% -48.62% -3.24% -
  Horiz. % 143.66% 123.79% 72.27% 80.19% 49.72% 96.76% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 179,561 154,728 90,336 100,236 62,141 120,947 124,993 6.22%
  YoY % 16.05% 71.28% -9.88% 61.30% -48.62% -3.24% -
  Horiz. % 143.66% 123.79% 72.27% 80.19% 49.72% 96.76% 100.00%
NOSH 318,371 318,371 309,371 309,371 167,047 310,121 307,866 0.56%
  YoY % 0.00% 2.91% 0.00% 85.20% -46.13% 0.73% -
  Horiz. % 103.41% 103.41% 100.49% 100.49% 54.26% 100.73% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 5.56 % 4.16 % 0.83 % -10.52 % -8.38 % -3.79 % -4.74 % -
  YoY % 33.65% 401.20% 107.89% -25.54% -121.11% 20.04% -
  Horiz. % -117.30% -87.76% -17.51% 221.94% 176.79% 79.96% 100.00%
ROE 2.15 % 1.21 % -1.00 % -4.65 % -6.83 % -1.45 % -1.85 % -
  YoY % 77.69% 221.00% 78.49% 31.92% -371.03% 21.62% -
  Horiz. % -116.22% -65.41% 54.05% 251.35% 369.19% 78.38% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 20.70 23.98 20.93 14.60 30.31 14.92 15.23 5.25%
  YoY % -13.68% 14.57% 43.36% -51.83% 103.15% -2.04% -
  Horiz. % 135.92% 157.45% 137.43% 95.86% 199.02% 97.96% 100.00%
EPS 1.21 0.59 -0.29 -3.45 -2.54 -0.67 -0.75 -
  YoY % 105.08% 303.45% 91.59% -35.83% -279.10% 10.67% -
  Horiz. % -161.33% -78.67% 38.67% 460.00% 338.67% 89.33% 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 0.5640 0.4860 0.2920 0.3240 0.3720 0.3900 0.4060 5.63%
  YoY % 16.05% 66.44% -9.88% -12.90% -4.62% -3.94% -
  Horiz. % 138.92% 119.70% 71.92% 79.80% 91.63% 96.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,371
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 20.70 23.98 20.34 14.19 15.90 14.54 14.73 5.83%
  YoY % -13.68% 17.90% 43.34% -10.75% 9.35% -1.29% -
  Horiz. % 140.53% 162.80% 138.09% 96.33% 107.94% 98.71% 100.00%
EPS 1.21 0.59 -0.28 -1.46 -1.33 -0.55 -0.73 -
  YoY % 105.08% 310.71% 80.82% -9.77% -141.82% 24.66% -
  Horiz. % -165.75% -80.82% 38.36% 200.00% 182.19% 75.34% 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 0.5640 0.4860 0.2837 0.3148 0.1952 0.3799 0.3926 6.22%
  YoY % 16.05% 71.31% -9.88% 61.27% -48.62% -3.23% -
  Horiz. % 143.66% 123.79% 72.26% 80.18% 49.72% 96.77% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.3950 0.3700 0.5750 0.7200 0.5900 1.3200 0.4050 -
P/RPS 1.91 1.54 2.75 4.93 1.95 8.85 2.66 -5.37%
  YoY % 24.03% -44.00% -44.22% 152.82% -77.97% 232.71% -
  Horiz. % 71.80% 57.89% 103.38% 185.34% 73.31% 332.71% 100.00%
P/EPS 32.63 62.96 -196.34 -47.83 -23.23 -233.52 -54.00 -
  YoY % -48.17% 132.07% -310.50% -105.90% 90.05% -332.44% -
  Horiz. % -60.43% -116.59% 363.59% 88.57% 43.02% 432.44% 100.00%
EY 3.06 1.59 -0.51 -2.09 -4.31 -0.43 -1.85 -
  YoY % 92.45% 411.76% 75.60% 51.51% -902.33% 76.76% -
  Horiz. % -165.41% -85.95% 27.57% 112.97% 232.97% 23.24% 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 0.70 0.76 1.97 2.22 1.59 3.38 1.00 -5.77%
  YoY % -7.89% -61.42% -11.26% 39.62% -52.96% 238.00% -
  Horiz. % 70.00% 76.00% 197.00% 222.00% 159.00% 338.00% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date - 13/11/18 30/11/17 30/11/16 30/11/15 21/11/14 21/11/13 -
Price 0.5200 0.3650 0.5450 0.5800 0.8900 1.2700 0.3900 -
P/RPS 2.51 1.52 2.60 3.97 2.94 8.51 2.56 -0.33%
  YoY % 65.13% -41.54% -34.51% 35.03% -65.45% 232.42% -
  Horiz. % 98.05% 59.38% 101.56% 155.08% 114.84% 332.42% 100.00%
P/EPS 42.96 62.11 -186.10 -38.53 -35.04 -224.67 -52.00 -
  YoY % -30.83% 133.37% -383.00% -9.96% 84.40% -332.06% -
  Horiz. % -82.62% -119.44% 357.88% 74.10% 67.38% 432.06% 100.00%
EY 2.33 1.61 -0.54 -2.60 -2.85 -0.45 -1.92 -
  YoY % 44.72% 398.15% 79.23% 8.77% -533.33% 76.56% -
  Horiz. % -121.35% -83.85% 28.13% 135.42% 148.44% 23.44% 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 0.92 0.75 1.87 1.79 2.39 3.26 0.96 -0.71%
  YoY % 22.67% -59.89% 4.47% -25.10% -26.69% 239.58% -
  Horiz. % 95.83% 78.12% 194.79% 186.46% 248.96% 339.58% 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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
3. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
4. Jaks Resources - Higher Expected Investment Returns from JHDP ? DK66
5. Am I a Chinese Chauvinistic? Sslee blog
6. Cutting Your Losses Our Investment Journey
7. Sun Is Shining For Palm Oil Stock BFM Podcast
8. Stocks on Radar - Inari Amertron (0166) AmInvest Research Reports
Partners & Brokers