[DBHD] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -16.51%
YoY- 4891.22%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 195,814 184,618 184,254 184,551 184,149 196,620 197,372 -0.52%
PBT 57 8,169 10,201 17,451 19,772 5,612 5,658 -95.37%
Tax -2,551 -1,316 -1,250 -3,977 -3,913 -3,752 -3,811 -23.53%
NP -2,494 6,853 8,951 13,474 15,859 1,860 1,847 -
-
NP to SH -1,724 7,429 9,336 12,553 15,036 1,101 1,482 -
-
Tax Rate 4,475.44% 16.11% 12.25% 22.79% 19.79% 66.86% 67.36% -
Total Cost 198,308 177,765 175,303 171,077 168,290 194,760 195,525 0.94%
-
Net Worth 123,780 123,430 126,848 124,993 127,965 118,660 116,466 4.15%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 123,780 123,430 126,848 124,993 127,965 118,660 116,466 4.15%
NOSH 310,227 306,279 311,666 307,866 309,095 317,272 311,408 -0.25%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -1.27% 3.71% 4.86% 7.30% 8.61% 0.95% 0.94% -
ROE -1.39% 6.02% 7.36% 10.04% 11.75% 0.93% 1.27% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 63.12 60.28 59.12 59.95 59.58 61.97 63.38 -0.27%
EPS -0.56 2.43 3.00 4.08 4.86 0.35 0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.399 0.403 0.407 0.406 0.414 0.374 0.374 4.42%
Adjusted Per Share Value based on latest NOSH - 307,866
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 59.92 56.50 56.38 56.48 56.35 60.17 60.40 -0.53%
EPS -0.53 2.27 2.86 3.84 4.60 0.34 0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3788 0.3777 0.3882 0.3825 0.3916 0.3631 0.3564 4.15%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.58 0.87 0.41 0.405 0.40 0.405 0.51 -
P/RPS 2.50 1.44 0.69 0.68 0.67 0.65 0.80 114.19%
P/EPS -284.32 35.87 13.69 9.93 8.22 116.71 107.16 -
EY -0.35 2.79 7.31 10.07 12.16 0.86 0.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.96 2.16 1.01 1.00 0.97 1.08 1.36 104.30%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/08/14 19/05/14 28/02/14 21/11/13 28/08/13 28/05/13 28/02/13 -
Price 1.52 1.46 0.595 0.39 0.40 0.43 0.395 -
P/RPS 2.41 2.42 1.01 0.65 0.67 0.69 0.62 147.83%
P/EPS -273.52 60.19 19.86 9.56 8.22 123.91 83.00 -
EY -0.37 1.66 5.03 10.45 12.16 0.81 1.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.81 3.62 1.46 0.96 0.97 1.15 1.06 135.19%

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