Highlights

[DBHD] YoY TTM 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 -     8.04%    YoY -     48.01%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 288,422 289,057 232,325 186,121 215,677 195,199 184,551 7.72%
  YoY % -0.22% 24.42% 24.82% -13.70% 10.49% 5.77% -
  Horiz. % 156.28% 156.63% 125.89% 100.85% 116.87% 105.77% 100.00%
PBT 29,871 21,632 -6,415 -12,202 4,721 414 17,451 9.37%
  YoY % 38.09% 437.21% 47.43% -358.46% 1,040.34% -97.63% -
  Horiz. % 171.17% 123.96% -36.76% -69.92% 27.05% 2.37% 100.00%
Tax -5,139 -2,108 -3,957 -2,572 -6,921 -2,439 -3,977 4.36%
  YoY % -143.79% 46.73% -53.85% 62.84% -183.76% 38.67% -
  Horiz. % 129.22% 53.00% 99.50% 64.67% 174.03% 61.33% 100.00%
NP 24,732 19,524 -10,372 -14,774 -2,200 -2,025 13,474 10.65%
  YoY % 26.67% 288.24% 29.80% -571.55% -8.64% -115.03% -
  Horiz. % 183.55% 144.90% -76.98% -109.65% -16.33% -15.03% 100.00%
NP to SH 26,654 18,008 -10,295 -14,930 -3,526 -1,168 12,553 13.36%
  YoY % 48.01% 274.92% 31.04% -323.43% -201.88% -109.30% -
  Horiz. % 212.33% 143.46% -82.01% -118.94% -28.09% -9.30% 100.00%
Tax Rate 17.20 % 9.74 % - % - % 146.60 % 589.13 % 22.79 % -4.58%
  YoY % 76.59% 0.00% 0.00% 0.00% -75.12% 2,485.04% -
  Horiz. % 75.47% 42.74% 0.00% 0.00% 643.26% 2,585.04% 100.00%
Total Cost 263,690 269,533 242,697 200,895 217,877 197,224 171,077 7.47%
  YoY % -2.17% 11.06% 20.81% -7.79% 10.47% 15.28% -
  Horiz. % 154.14% 157.55% 141.86% 117.43% 127.36% 115.28% 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 0 0 0 0 0 0 0 -
  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 8.57 % 6.75 % -4.46 % -7.94 % -1.02 % -1.04 % 7.30 % 2.71%
  YoY % 26.96% 251.35% 43.83% -678.43% 1.92% -114.25% -
  Horiz. % 117.40% 92.47% -61.10% -108.77% -13.97% -14.25% 100.00%
ROE 14.84 % 11.64 % -11.40 % -14.89 % -5.67 % -0.97 % 10.04 % 6.73%
  YoY % 27.49% 202.11% 23.44% -162.61% -484.54% -109.66% -
  Horiz. % 147.81% 115.94% -113.55% -148.31% -56.47% -9.66% 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 90.59 90.79 75.10 60.16 129.11 62.94 59.95 7.12%
  YoY % -0.22% 20.89% 24.83% -53.40% 105.13% 4.99% -
  Horiz. % 151.11% 151.44% 125.27% 100.35% 215.36% 104.99% 100.00%
EPS 8.37 5.66 -3.33 -4.83 -2.11 -0.38 4.08 12.72%
  YoY % 47.88% 269.97% 31.06% -128.91% -455.26% -109.31% -
  Horiz. % 205.15% 138.73% -81.62% -118.38% -51.72% -9.31% 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 90.59 90.79 72.97 58.46 67.74 61.31 57.97 7.72%
  YoY % -0.22% 24.42% 24.82% -13.70% 10.49% 5.76% -
  Horiz. % 156.27% 156.62% 125.88% 100.85% 116.85% 105.76% 100.00%
EPS 8.37 5.66 -3.23 -4.69 -1.11 -0.37 3.94 13.37%
  YoY % 47.88% 275.23% 31.13% -322.52% -200.00% -109.39% -
  Horiz. % 212.44% 143.65% -81.98% -119.04% -28.17% -9.39% 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 0.44 0.41 0.77 1.20 0.46 2.10 0.68 -7.00%
  YoY % 7.32% -46.75% -35.83% 160.87% -78.10% 208.82% -
  Horiz. % 64.71% 60.29% 113.24% 176.47% 67.65% 308.82% 100.00%
P/EPS 4.72 6.54 -17.28 -14.92 -27.95 -350.48 9.93 -11.65%
  YoY % -27.83% 137.85% -15.82% 46.62% 92.03% -3,629.51% -
  Horiz. % 47.53% 65.86% -174.02% -150.25% -281.47% -3,529.51% 100.00%
EY 21.19 15.29 -5.79 -6.70 -3.58 -0.29 10.07 13.19%
  YoY % 38.59% 364.08% 13.58% -87.15% -1,134.48% -102.88% -
  Horiz. % 210.43% 151.84% -57.50% -66.53% -35.55% -2.88% 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 0.57 0.40 0.73 0.96 0.69 2.02 0.65 -2.16%
  YoY % 42.50% -45.21% -23.96% 39.13% -65.84% 210.77% -
  Horiz. % 87.69% 61.54% 112.31% 147.69% 106.15% 310.77% 100.00%
P/EPS 6.21 6.45 -16.38 -12.02 -42.16 -337.20 9.56 -6.93%
  YoY % -3.72% 139.38% -36.27% 71.49% 87.50% -3,627.20% -
  Horiz. % 64.96% 67.47% -171.34% -125.73% -441.00% -3,527.20% 100.00%
EY 16.10 15.50 -6.11 -8.32 -2.37 -0.30 10.45 7.47%
  YoY % 3.87% 353.68% 26.56% -251.05% -690.00% -102.87% -
  Horiz. % 154.07% 148.33% -58.47% -79.62% -22.68% -2.87% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers