[DBHD] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
13-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 18.23%
YoY- 274.92%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 298,872 304,173 304,125 289,057 277,480 269,954 249,479 12.83%
PBT 30,147 25,636 25,415 21,632 17,980 24,146 19,129 35.53%
Tax -5,902 -5,718 -5,874 -2,108 -1,097 -2,330 -1,271 179.11%
NP 24,245 19,918 19,541 19,524 16,883 21,816 17,858 22.67%
-
NP to SH 24,671 20,678 20,619 18,008 15,231 20,102 17,020 28.16%
-
Tax Rate 19.58% 22.30% 23.11% 9.74% 6.10% 9.65% 6.64% -
Total Cost 274,627 284,255 284,584 269,533 260,597 248,138 231,621 12.05%
-
Net Worth 175,740 171,920 171,602 154,728 152,818 153,136 147,115 12.62%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 175,740 171,920 171,602 154,728 152,818 153,136 147,115 12.62%
NOSH 318,371 318,371 318,371 318,371 318,371 318,371 310,371 1.71%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 8.11% 6.55% 6.43% 6.75% 6.08% 8.08% 7.16% -
ROE 14.04% 12.03% 12.02% 11.64% 9.97% 13.13% 11.57% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 93.88 95.54 95.53 90.79 87.16 84.79 80.38 10.93%
EPS 7.75 6.49 6.48 5.66 4.78 6.31 5.48 26.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.552 0.54 0.539 0.486 0.48 0.481 0.474 10.72%
Adjusted Per Share Value based on latest NOSH - 318,371
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 91.46 93.08 93.07 88.46 84.91 82.61 76.34 12.84%
EPS 7.55 6.33 6.31 5.51 4.66 6.15 5.21 28.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5378 0.5261 0.5251 0.4735 0.4677 0.4686 0.4502 12.62%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.45 0.495 0.225 0.37 0.41 0.48 0.515 -
P/RPS 0.48 0.52 0.24 0.41 0.47 0.57 0.64 -17.49%
P/EPS 5.81 7.62 3.47 6.54 8.57 7.60 9.39 -27.45%
EY 17.22 13.12 28.78 15.29 11.67 13.15 10.65 37.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.92 0.42 0.76 0.85 1.00 1.09 -17.32%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 15/08/19 14/05/19 20/02/19 13/11/18 15/08/18 15/05/18 13/02/18 -
Price 0.44 0.45 0.44 0.365 0.385 0.46 0.53 -
P/RPS 0.47 0.47 0.46 0.40 0.44 0.54 0.66 -20.30%
P/EPS 5.68 6.93 6.79 6.45 8.05 7.29 9.66 -29.88%
EY 17.61 14.43 14.72 15.50 12.43 13.73 10.35 42.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.83 0.82 0.75 0.80 0.96 1.12 -20.14%

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