[DBHD] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
13-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 55.26%
YoY- 43.13%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 280,442 285,176 304,125 295,748 290,948 284,984 249,479 8.13%
PBT 16,690 14,004 25,414 10,834 7,226 13,120 19,129 -8.71%
Tax -4,322 -4,908 -5,874 -4,624 -4,266 -5,532 -1,271 126.63%
NP 12,368 9,096 19,540 6,210 2,960 7,588 17,858 -21.77%
-
NP to SH 10,920 7,188 20,619 4,372 2,816 6,952 17,020 -25.67%
-
Tax Rate 25.90% 35.05% 23.11% 42.68% 59.04% 42.16% 6.64% -
Total Cost 268,074 276,080 284,585 289,537 287,988 277,396 231,621 10.26%
-
Net Worth 175,740 171,920 171,602 154,728 152,818 153,136 147,115 12.62%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 175,740 171,920 171,602 154,728 152,818 153,136 147,115 12.62%
NOSH 318,371 318,371 318,371 318,371 318,371 318,371 310,371 1.71%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 4.41% 3.19% 6.42% 2.10% 1.02% 2.66% 7.16% -
ROE 6.21% 4.18% 12.02% 2.83% 1.84% 4.54% 11.57% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 88.09 89.57 95.53 92.89 91.39 89.51 80.38 6.31%
EPS 3.42 2.24 6.48 1.37 0.88 2.20 5.48 -27.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.552 0.54 0.539 0.486 0.48 0.481 0.474 10.72%
Adjusted Per Share Value based on latest NOSH - 318,371
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 85.82 87.27 93.07 90.50 89.04 87.21 76.34 8.13%
EPS 3.34 2.20 6.31 1.34 0.86 2.13 5.21 -25.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5378 0.5261 0.5251 0.4735 0.4677 0.4686 0.4502 12.62%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.45 0.495 0.225 0.37 0.41 0.48 0.515 -
P/RPS 0.51 0.55 0.24 0.40 0.45 0.54 0.64 -14.08%
P/EPS 13.12 21.92 3.47 26.94 46.35 21.98 9.39 25.05%
EY 7.62 4.56 28.78 3.71 2.16 4.55 10.65 -20.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.92 0.42 0.76 0.85 1.00 1.09 -17.32%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 15/08/19 14/05/19 20/02/19 13/11/18 15/08/18 15/05/18 13/02/18 -
Price 0.40 0.45 0.42 0.365 0.385 0.46 0.50 -
P/RPS 0.45 0.50 0.44 0.39 0.42 0.51 0.62 -19.28%
P/EPS 11.66 19.93 6.49 26.58 43.53 21.07 9.12 17.85%
EY 8.57 5.02 15.42 3.76 2.30 4.75 10.97 -15.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.83 0.78 0.75 0.80 0.96 1.05 -22.29%

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