[DBHD] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 53.05%
YoY- -414.85%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 179,196 180,704 197,340 199,040 205,642 183,712 193,300 -4.92%
PBT 27,660 3,364 5,751 584 -568 3,548 2,392 412.12%
Tax -1,588 -1,204 -3,811 -1,544 -1,384 -1,440 -2,734 -30.40%
NP 26,072 2,160 1,940 -960 -1,952 2,108 -342 -
-
NP to SH 25,302 1,396 1,575 -848 -1,806 2,920 669 1029.22%
-
Tax Rate 5.74% 35.79% 66.27% 264.38% - 40.59% 114.30% -
Total Cost 153,124 178,544 195,400 200,000 207,594 181,604 193,642 -14.49%
-
Net Worth 128,056 118,660 115,500 116,515 99,864 101,173 114,621 7.67%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 128,056 118,660 115,500 116,515 99,864 101,173 114,621 7.67%
NOSH 309,315 317,272 308,823 254,399 250,916 250,428 251,363 14.84%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 14.55% 1.20% 0.98% -0.48% -0.95% 1.15% -0.18% -
ROE 19.76% 1.18% 1.36% -0.73% -1.81% 2.89% 0.58% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 57.93 56.96 63.90 78.24 81.96 73.36 76.90 -17.22%
EPS 8.18 0.44 0.51 -0.33 -0.72 1.16 0.27 873.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.414 0.374 0.374 0.458 0.398 0.404 0.456 -6.24%
Adjusted Per Share Value based on latest NOSH - 248,571
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 54.84 55.30 60.39 60.91 62.93 56.22 59.15 -4.92%
EPS 7.74 0.43 0.48 -0.26 -0.55 0.89 0.20 1046.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3919 0.3631 0.3534 0.3566 0.3056 0.3096 0.3508 7.67%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.40 0.405 0.51 0.38 0.44 0.55 0.61 -
P/RPS 0.69 0.71 0.80 0.49 0.54 0.75 0.79 -8.63%
P/EPS 4.89 92.05 100.00 -114.00 -61.13 47.17 229.20 -92.32%
EY 20.45 1.09 1.00 -0.88 -1.64 2.12 0.44 1195.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.08 1.36 0.83 1.11 1.36 1.34 -19.39%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 28/05/13 28/02/13 29/11/12 16/08/12 29/05/12 28/02/12 -
Price 0.40 0.43 0.395 0.38 0.40 0.52 0.61 -
P/RPS 0.69 0.75 0.62 0.49 0.49 0.71 0.79 -8.63%
P/EPS 4.89 97.73 77.45 -114.00 -55.57 44.60 229.20 -92.32%
EY 20.45 1.02 1.29 -0.88 -1.80 2.24 0.44 1195.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.15 1.06 0.83 1.01 1.29 1.34 -19.39%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment