Highlights

[DBHD] YoY Quarter Result on 2013-12-31 [#4]

Stock [DBHD]: DAMANSARA REALTY BHD
Announcement Date 28-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     56.43%    YoY -     -145.50%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 50,092 53,014 61,469 47,763 48,060 43,698 34,158 6.58%
  YoY % -5.51% -13.75% 28.70% -0.62% 9.98% 27.93% -
  Horiz. % 146.65% 155.20% 179.95% 139.83% 140.70% 127.93% 100.00%
PBT -12,038 325 2,824 -1,937 5,313 644 -9,375 4.25%
  YoY % -3,804.00% -88.49% 245.79% -136.46% 725.00% 106.87% -
  Horiz. % 128.41% -3.47% -30.12% 20.66% -56.67% -6.87% 100.00%
Tax -1,326 -587 -2,366 74 -2,653 -1,434 -358 24.36%
  YoY % -125.89% 75.19% -3,297.30% 102.79% -85.01% -300.56% -
  Horiz. % 370.39% 163.97% 660.89% -20.67% 741.06% 400.56% 100.00%
NP -13,364 -262 458 -1,863 2,660 -790 -9,733 5.42%
  YoY % -5,000.76% -157.21% 124.58% -170.04% 436.71% 91.88% -
  Horiz. % 137.31% 2.69% -4.71% 19.14% -27.33% 8.12% 100.00%
NP to SH -12,586 -262 -855 -1,006 2,211 467 -10,937 2.37%
  YoY % -4,703.82% 69.36% 15.01% -145.50% 373.45% 104.27% -
  Horiz. % 115.08% 2.40% 7.82% 9.20% -20.22% -4.27% 100.00%
Tax Rate - % 180.62 % 83.78 % - % 49.93 % 222.67 % - % -
  YoY % 0.00% 115.59% 0.00% 0.00% -77.58% 0.00% -
  Horiz. % 0.00% 81.12% 37.63% 0.00% 22.42% 100.00% -
Total Cost 63,456 53,276 61,011 49,626 45,400 44,488 43,891 6.33%
  YoY % 19.11% -12.68% 22.94% 9.31% 2.05% 1.36% -
  Horiz. % 144.58% 121.38% 139.01% 113.07% 103.44% 101.36% 100.00%
Net Worth 87,551 74,770 117,257 126,848 116,466 113,768 104,865 -2.96%
  YoY % 17.09% -36.23% -7.56% 8.91% 2.37% 8.49% -
  Horiz. % 83.49% 71.30% 111.82% 120.96% 111.06% 108.49% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 87,551 74,770 117,257 126,848 116,466 113,768 104,865 -2.96%
  YoY % 17.09% -36.23% -7.56% 8.91% 2.37% 8.49% -
  Horiz. % 83.49% 71.30% 111.82% 120.96% 111.06% 108.49% 100.00%
NOSH 309,371 201,538 305,357 311,666 311,408 249,491 250,274 3.59%
  YoY % 53.50% -34.00% -2.02% 0.08% 24.82% -0.31% -
  Horiz. % 123.61% 80.53% 122.01% 124.53% 124.43% 99.69% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -26.68 % -0.49 % 0.75 % -3.90 % 5.53 % -1.81 % -28.49 % -1.09%
  YoY % -5,344.90% -165.33% 119.23% -170.52% 405.52% 93.65% -
  Horiz. % 93.65% 1.72% -2.63% 13.69% -19.41% 6.35% 100.00%
ROE -14.38 % -0.35 % -0.73 % -0.79 % 1.90 % 0.41 % -10.43 % 5.49%
  YoY % -4,008.57% 52.05% 7.59% -141.58% 363.41% 103.93% -
  Horiz. % 137.87% 3.36% 7.00% 7.57% -18.22% -3.93% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 16.19 26.30 20.13 15.33 15.43 17.51 13.65 2.88%
  YoY % -38.44% 30.65% 31.31% -0.65% -11.88% 28.28% -
  Horiz. % 118.61% 192.67% 147.47% 112.31% 113.04% 128.28% 100.00%
EPS -2.12 -0.13 -0.28 -0.33 0.71 0.19 -4.37 -11.35%
  YoY % -1,530.77% 53.57% 15.15% -146.48% 273.68% 104.35% -
  Horiz. % 48.51% 2.97% 6.41% 7.55% -16.25% -4.35% 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 0.2830 0.3710 0.3840 0.4070 0.3740 0.4560 0.4190 -6.33%
  YoY % -23.72% -3.39% -5.65% 8.82% -17.98% 8.83% -
  Horiz. % 67.54% 88.54% 91.65% 97.14% 89.26% 108.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,156
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 15.74 16.66 19.32 15.01 15.11 13.73 10.74 6.57%
  YoY % -5.52% -13.77% 28.71% -0.66% 10.05% 27.84% -
  Horiz. % 146.55% 155.12% 179.89% 139.76% 140.69% 127.84% 100.00%
EPS -3.96 -0.08 -0.27 -0.32 0.69 0.15 -3.44 2.37%
  YoY % -4,850.00% 70.37% 15.62% -146.38% 360.00% 104.36% -
  Horiz. % 115.12% 2.33% 7.85% 9.30% -20.06% -4.36% 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 0.2752 0.2350 0.3686 0.3987 0.3661 0.3576 0.3296 -2.96%
  YoY % 17.11% -36.25% -7.55% 8.90% 2.38% 8.50% -
  Horiz. % 83.50% 71.30% 111.83% 120.96% 111.07% 108.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.5250 0.7550 0.9350 0.4100 0.5100 0.6100 0.7600 -
P/RPS 3.24 2.87 4.64 2.68 3.30 3.48 5.57 -8.63%
  YoY % 12.89% -38.15% 73.13% -18.79% -5.17% -37.52% -
  Horiz. % 58.17% 51.53% 83.30% 48.11% 59.25% 62.48% 100.00%
P/EPS -12.90 -580.77 -333.93 -127.02 71.83 325.89 -17.39 -4.85%
  YoY % 97.78% -73.92% -162.90% -276.83% -77.96% 1,974.01% -
  Horiz. % 74.18% 3,339.68% 1,920.24% 730.42% -413.05% -1,874.01% 100.00%
EY -7.75 -0.17 -0.30 -0.79 1.39 0.31 -5.75 5.10%
  YoY % -4,458.82% 43.33% 62.03% -156.83% 348.39% 105.39% -
  Horiz. % 134.78% 2.96% 5.22% 13.74% -24.17% -5.39% 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 1.86 2.04 2.43 1.01 1.36 1.34 1.81 0.45%
  YoY % -8.82% -16.05% 140.59% -25.74% 1.49% -25.97% -
  Horiz. % 102.76% 112.71% 134.25% 55.80% 75.14% 74.03% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 26/02/16 15/04/15 28/02/14 28/02/13 28/02/12 28/02/11 -
Price 0.6050 0.6300 0.9150 0.5950 0.3950 0.6100 0.6100 -
P/RPS 3.74 2.40 4.55 3.88 2.56 3.48 4.47 -2.93%
  YoY % 55.83% -47.25% 17.27% 51.56% -26.44% -22.15% -
  Horiz. % 83.67% 53.69% 101.79% 86.80% 57.27% 77.85% 100.00%
P/EPS -14.87 -484.62 -326.79 -184.34 55.63 325.89 -13.96 1.06%
  YoY % 96.93% -48.30% -77.28% -431.37% -82.93% 2,434.46% -
  Horiz. % 106.52% 3,471.49% 2,340.90% 1,320.49% -398.50% -2,334.46% 100.00%
EY -6.72 -0.21 -0.31 -0.54 1.80 0.31 -7.16 -1.05%
  YoY % -3,100.00% 32.26% 42.59% -130.00% 480.65% 104.33% -
  Horiz. % 93.85% 2.93% 4.33% 7.54% -25.14% -4.33% 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 2.14 1.70 2.38 1.46 1.06 1.34 1.46 6.57%
  YoY % 25.88% -28.57% 63.01% 37.74% -20.90% -8.22% -
  Horiz. % 146.58% 116.44% 163.01% 100.00% 72.60% 91.78% 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.
 


 

1973 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.750.00 
 KOTRA 2.230.00 
 UCREST 0.120.00 
 EITA 1.470.00 
 PUC 0.0450.00 
 WILLOW 0.5350.00 
 IRIS 0.1450.00 
 HSI-C9L 0.3150.00 
 HOOVER 0.400.00 
 BTECH 0.220.00 
Partners & Brokers