[DBHD] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 80.18%
YoY- 65.16%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 249,479 242,977 234,946 203,084 183,200 177,476 175,854 26.17%
PBT 19,129 7,497 9,524 -6,948 -24,565 -16,702 -17,028 -
Tax -1,271 -3,508 -4,614 -1,296 -3,311 -2,646 -2,492 -36.08%
NP 17,858 3,989 4,910 -8,244 -27,876 -19,349 -19,520 -
-
NP to SH 17,020 3,054 6,394 -5,376 -27,118 -19,374 -19,748 -
-
Tax Rate 6.64% 46.79% 48.45% - - - - -
Total Cost 231,621 238,988 230,036 211,328 211,076 196,825 195,374 11.97%
-
Net Worth 147,115 90,336 91,564 86,623 87,551 100,236 104,930 25.19%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 147,115 90,336 91,564 86,623 87,551 100,236 104,930 25.19%
NOSH 310,371 309,371 310,388 309,371 309,371 309,371 309,529 0.18%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 7.16% 1.64% 2.09% -4.06% -15.22% -10.90% -11.10% -
ROE 11.57% 3.38% 6.98% -6.21% -30.97% -19.33% -18.82% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 80.38 78.54 75.69 65.64 59.22 57.37 56.81 25.95%
EPS 5.48 0.99 2.06 -1.72 -8.77 -6.27 -6.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.474 0.292 0.295 0.28 0.283 0.324 0.339 24.96%
Adjusted Per Share Value based on latest NOSH - 309,371
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 76.34 74.36 71.90 62.15 56.06 54.31 53.81 26.17%
EPS 5.21 0.93 1.96 -1.65 -8.30 -5.93 -6.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4502 0.2764 0.2802 0.2651 0.2679 0.3067 0.3211 25.19%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.515 0.575 0.54 0.86 0.525 0.72 0.65 -
P/RPS 0.64 0.73 0.71 1.31 0.89 1.26 1.14 -31.87%
P/EPS 9.39 58.23 26.21 -49.49 -5.99 -11.50 -10.19 -
EY 10.65 1.72 3.81 -2.02 -16.70 -8.70 -9.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.97 1.83 3.07 1.86 2.22 1.92 -31.36%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 13/02/18 30/11/17 28/08/17 23/05/17 28/02/17 30/11/16 26/08/16 -
Price 0.50 0.545 0.52 0.685 0.605 0.58 0.705 -
P/RPS 0.62 0.69 0.69 1.04 1.02 1.01 1.24 -36.92%
P/EPS 9.12 55.20 25.24 -39.42 -6.90 -9.26 -11.05 -
EY 10.97 1.81 3.96 -2.54 -14.49 -10.80 -9.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.87 1.76 2.45 2.14 1.79 2.08 -36.52%

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