[DBHD] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -31.4%
YoY- -10.93%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 95,044 78,576 71,292 70,412 67,441 55,079 57,684 39.37%
PBT 22,569 22,606 23,698 29,581 39,658 33,624 34,218 -24.17%
Tax -1,712 -1,181 -2,133 -4,355 -2,883 -2,052 -2,154 -14.16%
NP 20,857 21,425 21,565 25,226 36,775 31,572 32,064 -24.86%
-
NP to SH 20,857 21,425 21,565 25,226 36,775 31,572 32,064 -24.86%
-
Tax Rate 7.59% 5.22% 9.00% 14.72% 7.27% 6.10% 6.29% -
Total Cost 74,187 57,151 49,727 45,186 30,666 23,507 25,620 102.76%
-
Net Worth 110,337 105,337 104,609 101,629 84,974 87,057 85,729 18.26%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 110,337 105,337 104,609 101,629 84,974 87,057 85,729 18.26%
NOSH 788,125 768,888 780,666 781,761 772,499 791,428 779,354 0.74%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 21.94% 27.27% 30.25% 35.83% 54.53% 57.32% 55.59% -
ROE 18.90% 20.34% 20.61% 24.82% 43.28% 36.27% 37.40% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 12.06 10.22 9.13 9.01 8.73 6.96 7.40 38.36%
EPS 2.65 2.79 2.76 3.23 4.76 3.99 4.11 -25.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.137 0.134 0.13 0.11 0.11 0.11 17.39%
Adjusted Per Share Value based on latest NOSH - 781,761
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 29.09 24.05 21.82 21.55 20.64 16.86 17.65 39.40%
EPS 6.38 6.56 6.60 7.72 11.25 9.66 9.81 -24.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3377 0.3224 0.3201 0.311 0.26 0.2664 0.2623 18.29%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.36 0.34 0.41 0.41 0.44 0.42 0.31 -
P/RPS 2.99 3.33 4.49 4.55 5.04 6.03 4.19 -20.09%
P/EPS 13.60 12.20 14.84 12.71 9.24 10.53 7.53 48.14%
EY 7.35 8.20 6.74 7.87 10.82 9.50 13.27 -32.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.57 2.48 3.06 3.15 4.00 3.82 2.82 -5.98%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 27/08/04 27/05/04 26/02/04 03/11/03 22/08/03 30/05/03 -
Price 0.44 0.33 0.34 0.45 0.48 0.55 0.34 -
P/RPS 3.65 3.23 3.72 5.00 5.50 7.90 4.59 -14.13%
P/EPS 16.63 11.84 12.31 13.95 10.08 13.79 8.26 59.24%
EY 6.01 8.44 8.12 7.17 9.92 7.25 12.10 -37.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.14 2.41 2.54 3.46 4.36 5.00 3.09 1.07%

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