[DBHD] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 347.64%
YoY- 135.43%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 136,491 89,598 45,176 197,340 149,280 102,821 45,928 106.56%
PBT 12,138 13,830 841 5,751 438 -284 887 471.20%
Tax -1,324 -794 -301 -3,811 -1,158 -692 -360 138.07%
NP 10,814 13,036 540 1,940 -720 -976 527 648.14%
-
NP to SH 10,342 12,651 349 1,575 -636 -903 730 484.54%
-
Tax Rate 10.91% 5.74% 35.79% 66.27% 264.38% - 40.59% -
Total Cost 125,677 76,562 44,636 195,400 150,000 103,797 45,401 97.02%
-
Net Worth 125,714 128,056 118,660 115,500 116,515 99,864 101,173 15.56%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 125,714 128,056 118,660 115,500 116,515 99,864 101,173 15.56%
NOSH 309,640 309,315 317,272 308,823 254,400 250,916 250,428 15.18%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.92% 14.55% 1.20% 0.98% -0.48% -0.95% 1.15% -
ROE 8.23% 9.88% 0.29% 1.36% -0.55% -0.90% 0.72% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 44.08 28.97 14.24 63.90 58.68 40.98 18.34 79.33%
EPS 3.34 4.09 0.11 0.51 -0.25 -0.36 0.29 409.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.406 0.414 0.374 0.374 0.458 0.398 0.404 0.32%
Adjusted Per Share Value based on latest NOSH - 311,408
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 41.77 27.42 13.82 60.39 45.68 31.47 14.05 106.61%
EPS 3.16 3.87 0.11 0.48 -0.19 -0.28 0.22 489.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3847 0.3919 0.3631 0.3534 0.3566 0.3056 0.3096 15.56%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.405 0.40 0.405 0.51 0.38 0.44 0.55 -
P/RPS 0.92 1.38 2.84 0.80 0.65 1.07 3.00 -54.49%
P/EPS 12.13 9.78 368.18 100.00 -152.00 -122.26 188.68 -83.92%
EY 8.25 10.23 0.27 1.00 -0.66 -0.82 0.53 522.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.97 1.08 1.36 0.83 1.11 1.36 -18.51%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 28/08/13 28/05/13 28/02/13 29/11/12 16/08/12 29/05/12 -
Price 0.39 0.40 0.43 0.395 0.38 0.40 0.52 -
P/RPS 0.88 1.38 3.02 0.62 0.65 0.98 2.84 -54.17%
P/EPS 11.68 9.78 390.91 77.45 -152.00 -111.15 178.39 -83.72%
EY 8.56 10.23 0.26 1.29 -0.66 -0.90 0.56 514.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.97 1.15 1.06 0.83 1.01 1.29 -17.86%

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