[DBHD] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -6.53%
YoY- 232.06%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 73,003 80,032 91,078 78,108 82,193 87,019 105,388 -21.72%
PBT 3,799 1,151 5,500 4,231 4,755 6,715 4,021 -3.71%
Tax 1,979 2,668 214 -235 -467 -847 -5,010 -
NP 5,778 3,819 5,714 3,996 4,288 5,868 -989 -
-
NP to SH 7,078 4,724 6,130 4,008 4,288 5,868 -989 -
-
Tax Rate -52.09% -231.80% -3.89% 5.55% 9.82% 12.61% 124.60% -
Total Cost 67,225 76,213 85,364 74,112 77,905 81,151 106,377 -26.37%
-
Net Worth 183,531 138,414 135,034 137,691 134,357 131,081 131,215 25.09%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 183,531 138,414 135,034 137,691 134,357 131,081 131,215 25.09%
NOSH 1,048,750 786,444 789,677 791,333 785,714 784,920 815,000 18.32%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 7.91% 4.77% 6.27% 5.12% 5.22% 6.74% -0.94% -
ROE 3.86% 3.41% 4.54% 2.91% 3.19% 4.48% -0.75% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 6.96 10.18 11.53 9.87 10.46 11.09 12.93 -33.85%
EPS 0.67 0.60 0.78 0.51 0.55 0.75 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.175 0.176 0.171 0.174 0.171 0.167 0.161 5.72%
Adjusted Per Share Value based on latest NOSH - 791,333
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 22.34 24.49 27.87 23.90 25.15 26.63 32.25 -21.72%
EPS 2.17 1.45 1.88 1.23 1.31 1.80 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5616 0.4236 0.4132 0.4214 0.4112 0.4011 0.4015 25.09%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.61 0.55 0.44 0.44 0.38 0.27 0.27 -
P/RPS 23.13 5.40 3.81 4.46 3.63 2.44 2.09 397.34%
P/EPS 238.55 91.56 56.68 86.87 69.63 36.12 -222.50 -
EY 0.42 1.09 1.76 1.15 1.44 2.77 -0.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.20 3.13 2.57 2.53 2.22 1.62 1.68 211.00%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 27/02/07 24/11/06 29/08/06 30/05/06 28/02/06 30/11/05 -
Price 1.22 1.11 0.56 0.42 0.42 0.34 0.23 -
P/RPS 17.53 10.91 4.86 4.26 4.01 3.07 1.78 360.09%
P/EPS 180.77 184.79 72.14 82.92 76.96 45.48 -189.53 -
EY 0.55 0.54 1.39 1.21 1.30 2.20 -0.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.97 6.31 3.27 2.41 2.46 2.04 1.43 187.75%

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