[DBHD] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -45.5%
YoY- 1726.1%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 202,316 182,160 184,254 181,988 179,196 180,704 197,340 1.67%
PBT 7,372 -4,764 10,201 16,184 27,660 3,364 5,751 18.05%
Tax -4,190 -1,468 -1,251 -1,765 -1,588 -1,204 -3,811 6.54%
NP 3,182 -6,232 8,950 14,418 26,072 2,160 1,940 39.20%
-
NP to SH 3,182 -6,232 9,335 13,789 25,302 1,396 1,575 60.01%
-
Tax Rate 56.84% - 12.26% 10.91% 5.74% 35.79% 66.27% -
Total Cost 199,134 188,392 175,304 167,569 153,124 178,544 195,400 1.27%
-
Net Worth 123,002 123,430 125,925 125,714 128,056 118,660 115,500 4.29%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 123,002 123,430 125,925 125,714 128,056 118,660 115,500 4.29%
NOSH 308,275 306,279 309,399 309,640 309,315 317,272 308,823 -0.11%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.57% -3.42% 4.86% 7.92% 14.55% 1.20% 0.98% -
ROE 2.59% -5.05% 7.41% 10.97% 19.76% 1.18% 1.36% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 65.63 59.48 59.55 58.77 57.93 56.96 63.90 1.80%
EPS 1.06 -1.72 3.02 4.45 8.18 0.44 0.51 63.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.399 0.403 0.407 0.406 0.414 0.374 0.374 4.42%
Adjusted Per Share Value based on latest NOSH - 307,866
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 61.91 55.74 56.38 55.69 54.84 55.30 60.39 1.67%
EPS 0.97 -1.91 2.86 4.22 7.74 0.43 0.48 60.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3764 0.3777 0.3854 0.3847 0.3919 0.3631 0.3534 4.30%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.58 0.87 0.41 0.405 0.40 0.405 0.51 -
P/RPS 2.41 1.46 0.69 0.69 0.69 0.71 0.80 109.00%
P/EPS 153.07 -42.76 13.59 9.09 4.89 92.05 100.00 32.92%
EY 0.65 -2.34 7.36 11.00 20.45 1.09 1.00 -25.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.96 2.16 1.01 1.00 0.97 1.08 1.36 104.30%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/08/14 19/05/14 28/02/14 21/11/13 28/08/13 28/05/13 28/02/13 -
Price 1.52 1.46 0.595 0.39 0.40 0.43 0.395 -
P/RPS 2.32 2.45 1.00 0.66 0.69 0.75 0.62 141.60%
P/EPS 147.26 -71.75 19.72 8.76 4.89 97.73 77.45 53.65%
EY 0.68 -1.39 5.07 11.42 20.45 1.02 1.29 -34.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.81 3.62 1.46 0.96 0.97 1.15 1.06 135.19%

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