[DBHD] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 86.62%
YoY- -10.93%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 102,358 75,930 62,228 70,412 69,516 59,602 58,708 44.71%
PBT 10,185 7,116 4,512 29,581 19,534 21,066 28,044 -49.00%
Tax -2,493 -622 172 -4,355 -6,017 -6,970 -8,716 -56.48%
NP 7,692 6,494 4,684 25,226 13,517 14,096 19,328 -45.80%
-
NP to SH 7,692 6,494 4,684 25,226 13,517 14,096 19,328 -45.80%
-
Tax Rate 24.48% 8.74% -3.81% 14.72% 30.80% 33.09% 31.08% -
Total Cost 94,666 69,436 57,544 45,186 55,998 45,506 39,380 79.16%
-
Net Worth 109,143 105,914 104,609 101,528 85,783 86,142 85,729 17.41%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 109,143 105,914 104,609 101,528 85,783 86,142 85,729 17.41%
NOSH 779,594 773,095 780,666 780,990 779,846 783,111 779,354 0.02%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 7.51% 8.55% 7.53% 35.83% 19.44% 23.65% 32.92% -
ROE 7.05% 6.13% 4.48% 24.85% 15.76% 16.36% 22.55% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 13.13 9.82 7.97 9.02 8.91 7.61 7.53 44.72%
EPS 0.99 0.84 0.60 3.23 1.73 1.80 2.48 -45.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.137 0.134 0.13 0.11 0.11 0.11 17.39%
Adjusted Per Share Value based on latest NOSH - 781,761
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 31.32 23.24 19.04 21.55 21.27 18.24 17.97 44.68%
EPS 2.35 1.99 1.43 7.72 4.14 4.31 5.91 -45.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.334 0.3241 0.3201 0.3107 0.2625 0.2636 0.2623 17.42%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.36 0.34 0.41 0.41 0.44 0.42 0.31 -
P/RPS 2.74 3.46 5.14 4.55 4.94 5.52 4.12 -23.75%
P/EPS 36.49 40.48 68.33 12.69 25.38 23.33 12.50 103.85%
EY 2.74 2.47 1.46 7.88 3.94 4.29 8.00 -50.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.57 2.48 3.06 3.15 4.00 3.82 2.82 -5.98%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 27/08/04 27/05/04 26/02/04 03/11/03 22/08/03 30/05/03 -
Price 0.44 0.33 0.34 0.45 0.48 0.55 0.34 -
P/RPS 3.35 3.36 4.27 4.99 5.38 7.23 4.51 -17.93%
P/EPS 44.59 39.29 56.67 13.93 27.69 30.56 13.71 119.04%
EY 2.24 2.55 1.76 7.18 3.61 3.27 7.29 -54.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.14 2.41 2.54 3.46 4.36 5.00 3.09 1.07%

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