[DBHD] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 140.14%
YoY- 131.89%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 67,441 55,079 57,684 61,543 71,351 76,826 81,670 -11.97%
PBT 39,658 33,624 34,218 28,666 -67,557 -72,334 -71,487 -
Tax -2,883 -2,052 -2,154 -344 -3,003 8,522 4,967 -
NP 36,775 31,572 32,064 28,322 -70,560 -63,812 -66,520 -
-
NP to SH 36,775 31,572 32,064 28,322 -70,560 -63,812 -75,506 -
-
Tax Rate 7.27% 6.10% 6.29% 1.20% - - - -
Total Cost 30,666 23,507 25,620 33,221 141,911 140,638 148,190 -64.98%
-
Net Worth 84,974 87,057 85,729 78,017 54,781 54,160 54,499 34.42%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 84,974 87,057 85,729 78,017 54,781 54,160 54,499 34.42%
NOSH 772,499 791,428 779,354 780,175 782,592 773,714 778,571 -0.52%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 54.53% 57.32% 55.59% 46.02% -98.89% -83.06% -81.45% -
ROE 43.28% 36.27% 37.40% 36.30% -128.80% -117.82% -138.54% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 8.73 6.96 7.40 7.89 9.12 9.93 10.49 -11.51%
EPS 4.76 3.99 4.11 3.63 -9.02 -8.25 -9.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.11 0.10 0.07 0.07 0.07 35.12%
Adjusted Per Share Value based on latest NOSH - 780,175
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 20.64 16.86 17.65 18.83 21.83 23.51 24.99 -11.96%
EPS 11.25 9.66 9.81 8.67 -21.59 -19.53 -23.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.2664 0.2623 0.2387 0.1676 0.1657 0.1668 34.40%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.44 0.42 0.31 0.25 0.28 0.52 0.50 -
P/RPS 5.04 6.03 4.19 3.17 3.07 5.24 4.77 3.73%
P/EPS 9.24 10.53 7.53 6.89 -3.11 -6.30 -5.16 -
EY 10.82 9.50 13.27 14.52 -32.20 -15.86 -19.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 3.82 2.82 2.50 4.00 7.43 7.14 -32.01%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 03/11/03 22/08/03 30/05/03 27/02/03 29/11/02 30/08/02 31/05/02 -
Price 0.48 0.55 0.34 0.30 0.28 0.30 0.53 -
P/RPS 5.50 7.90 4.59 3.80 3.07 3.02 5.05 5.85%
P/EPS 10.08 13.79 8.26 8.26 -3.11 -3.64 -5.47 -
EY 9.92 7.25 12.10 12.10 -32.20 -27.49 -18.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.36 5.00 3.09 3.00 4.00 4.29 7.57 -30.75%

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