[DBHD] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock

[DBHD] DAMANSARA HOLDINGS BERHAD

Announcement Date

13-Feb-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Dec-2017 [#4]

Profit Trend

QoQ- 642.91%

YoY- 162.76%

Quarter Report

DBHD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Cumulative Result
Revenue	221,811	145,474	71,246	249,479	182,233	117,473	50,771	167.00%
YoY %	52.47%	104.19%	-71.44%	36.90%	55.13%	131.38%	-	-
Horiz. %	436.89%	286.53%	140.33%	491.38%	358.93%	231.38%	100.00%	-
PBT	8,126	3,613	3,280	19,129	5,623	4,762	-1,737	-
YoY %	124.91%	10.15%	-82.85%	240.19%	18.08%	374.15%	-	-
Horiz. %	-467.82%	-208.00%	-188.83%	-1,101.27%	-323.72%	-274.15%	100.00%	-
Tax	-3,468	-2,133	-1,383	-1,271	-2,631	-2,307	-324	384.98%
YoY %	-62.59%	-54.23%	-8.81%	51.69%	-14.04%	-612.04%	-	-
Horiz. %	1,070.37%	658.33%	426.85%	392.28%	812.04%	712.04%	100.00%	-
NP	4,658	1,480	1,897	17,858	2,992	2,455	-2,061	-
YoY %	214.73%	-21.98%	-89.38%	496.86%	21.87%	219.12%	-	-
Horiz. %	-226.01%	-71.81%	-92.04%	-866.47%	-145.17%	-119.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,279	1,408	1,738	17,020	2,291	3,197	-1,344	-
YoY %	132.88%	-18.99%	-89.79%	642.91%	-28.34%	337.87%	-	-
Horiz. %	-243.97%	-104.76%	-129.32%	-1,266.37%	-170.46%	-237.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	42.68%	59.04%	42.16%	6.64%	46.79%	48.45%	-	-
YoY %	-27.71%	40.04%	534.94%	-85.81%	-3.43%	0.00%	-	-
Horiz. %	88.09%	121.86%	87.02%	13.70%	96.57%	100.00%	-	-
Total Cost	217,153	143,994	69,349	231,621	179,241	115,018	52,832	156.37%
YoY %	50.81%	107.64%	-70.06%	29.22%	55.84%	117.71%	-	-
Horiz. %	411.03%	272.55%	131.26%	438.41%	339.27%	217.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	154,728	152,818	153,136	147,115	90,336	91,564	86,623	47.16%
YoY %	1.25%	-0.21%	4.09%	62.85%	-1.34%	5.70%	-	-
Horiz. %	178.62%	176.42%	176.78%	169.83%	104.29%	105.70%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	154,728	152,818	153,136	147,115	90,336	91,564	86,623	47.16%
YoY %	1.25%	-0.21%	4.09%	62.85%	-1.34%	5.70%	-	-
Horiz. %	178.62%	176.42%	176.78%	169.83%	104.29%	105.70%	100.00%	-
NOSH	318,371	318,371	318,371	310,371	309,371	310,388	309,371	1.92%
YoY %	0.00%	0.00%	2.58%	0.32%	-0.33%	0.33%	-	-
Horiz. %	102.91%	102.91%	102.91%	100.32%	100.00%	100.33%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	2.10%	1.02%	2.66%	7.16%	1.64%	2.09%	-4.06%	-
YoY %	105.88%	-61.65%	-62.85%	336.59%	-21.53%	151.48%	-	-
Horiz. %	-51.72%	-25.12%	-65.52%	-176.35%	-40.39%	-51.48%	100.00%	-
ROE	2.12%	0.92%	1.13%	11.57%	2.54%	3.49%	-1.55%	-
YoY %	130.43%	-18.58%	-90.23%	355.51%	-27.22%	325.16%	-	-
Horiz. %	-136.77%	-59.35%	-72.90%	-746.45%	-163.87%	-225.16%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	69.67	45.69	22.38	80.38	58.90	37.85	16.41	161.96%
YoY %	52.48%	104.16%	-72.16%	36.47%	55.61%	130.65%	-	-
Horiz. %	424.56%	278.43%	136.38%	489.82%	358.93%	230.65%	100.00%	-
EPS	1.03	0.44	0.55	5.48	0.74	1.03	-0.43	-
YoY %	134.09%	-20.00%	-89.96%	640.54%	-28.16%	339.53%	-	-
Horiz. %	-239.53%	-102.33%	-127.91%	-1,274.42%	-172.09%	-239.53%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.486	0.48	0.481	0.474	0.292	0.295	0.28	44.37%
YoY %	1.25%	-0.21%	1.48%	62.33%	-1.02%	5.36%	-	-
Horiz. %	173.57%	171.43%	171.79%	169.29%	104.29%	105.36%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 310,371
RPS	67.88	44.52	21.80	76.34	55.77	35.95	15.54	166.97%
YoY %	52.47%	104.22%	-71.44%	36.88%	55.13%	131.34%	-	-
Horiz. %	436.81%	286.49%	140.28%	491.25%	358.88%	231.34%	100.00%	-
EPS	1.00	0.43	0.53	5.21	0.70	0.98	-0.41	-
YoY %	132.56%	-18.87%	-89.83%	644.29%	-28.57%	339.02%	-	-
Horiz. %	-243.90%	-104.88%	-129.27%	-1,270.73%	-170.73%	-239.02%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.4735	0.4677	0.4686	0.4502	0.2764	0.2802	0.2651	47.15%
YoY %	1.24%	-0.19%	4.09%	62.88%	-1.36%	5.70%	-	-
Horiz. %	178.61%	176.42%	176.76%	169.82%	104.26%	105.70%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	0.37	0.41	0.48	0.515	0.575	0.54	0.86	-
P/RPS	0.53	0.90	2.14	0.64	0.98	1.43	5.24	-78.26%
YoY %	-41.11%	-57.94%	234.38%	-34.69%	-31.47%	-72.71%	-	-
Horiz. %	10.11%	17.18%	40.84%	12.21%	18.70%	27.29%	100.00%	-
P/EPS	35.92	92.71	87.93	9.39	77.65	52.43	-197.96	-
YoY %	-61.26%	5.44%	836.42%	-87.91%	48.10%	126.49%	-	-
Horiz. %	-18.15%	-46.83%	-44.42%	-4.74%	-39.23%	-26.49%	100.00%	-
EY	2.78	1.08	1.14	10.65	1.29	1.91	-0.51	-
YoY %	157.41%	-5.26%	-89.30%	725.58%	-32.46%	474.51%	-	-
Horiz. %	-545.10%	-211.76%	-223.53%	-2,088.24%	-252.94%	-374.51%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.76	0.85	1.00	1.09	1.97	1.83	3.07	-60.54%
YoY %	-10.59%	-15.00%	-8.26%	-44.67%	7.65%	-40.39%	-	-
Horiz. %	24.76%	27.69%	32.57%	35.50%	64.17%	59.61%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	13/11/18	15/08/18	15/05/18	13/02/18	30/11/17	28/08/17	23/05/17	-
Price	0.365	0.385	0.46	0.50	0.545	0.52	0.685	-
P/RPS	0.52	0.84	2.06	0.62	0.93	1.37	4.17	-75.00%
YoY %	-38.10%	-59.22%	232.26%	-33.33%	-32.12%	-67.15%	-	-
Horiz. %	12.47%	20.14%	49.40%	14.87%	22.30%	32.85%	100.00%	-
P/EPS	35.44	87.05	84.26	9.12	73.60	50.49	-157.68	-
YoY %	-59.29%	3.31%	823.90%	-87.61%	45.77%	132.02%	-	-
Horiz. %	-22.48%	-55.21%	-53.44%	-5.78%	-46.68%	-32.02%	100.00%	-
EY	2.82	1.15	1.19	10.97	1.36	1.98	-0.63	-
YoY %	145.22%	-3.36%	-89.15%	706.62%	-31.31%	414.29%	-	-
Horiz. %	-447.62%	-182.54%	-188.89%	-1,741.27%	-215.87%	-314.29%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.75	0.80	0.96	1.05	1.87	1.76	2.45	-54.54%
YoY %	-6.25%	-16.67%	-8.57%	-43.85%	6.25%	-28.16%	-	-
Horiz. %	30.61%	32.65%	39.18%	42.86%	76.33%	71.84%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos