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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+0.01 

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

TOP ARTICLES

1. Dayang: The rapid price recovery is reassuring - Koon Yew Yin Koon Yew Yin's Blog
2. Genting Bhd - It’s Really Cheap; BUY Kenanga Research & Investment
3. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
4. Genting Malaysia - Place Your Bet When Banker Gets Hit Kenanga Research & Investment
5. Bursa Malaysia relaxes margin financing rules to ease forced selling pressure on market - Koon Yew Yin Koon Yew Yin's Blog
6. The world can learn from China how to overcome Covid - Koon Yew Yin Koon Yew Yin's Blog
7. (CHOIVO CAPITAL) Lessons from Golconda – A Reflection & On Moving Forward. Choivo Capital
8. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
Partners & Brokers