[DBHD] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 665.65%
YoY- 209.78%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 184,551 184,149 196,620 197,372 193,010 198,729 143,689 18.13%
PBT 17,451 19,772 5,612 5,658 989 -294 1,374 443.52%
Tax -3,977 -3,913 -3,752 -3,811 -2,592 -2,663 -2,438 38.53%
NP 13,474 15,859 1,860 1,847 -1,603 -2,957 -1,064 -
-
NP to SH 12,553 15,036 1,101 1,482 -262 -1,103 830 510.56%
-
Tax Rate 22.79% 19.79% 66.86% 67.36% 262.08% - 177.44% -
Total Cost 171,077 168,290 194,760 195,525 194,613 201,686 144,753 11.77%
-
Net Worth 124,993 127,965 118,660 116,466 113,845 100,087 101,173 15.12%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 124,993 127,965 118,660 116,466 113,845 100,087 101,173 15.12%
NOSH 307,866 309,095 317,272 311,408 248,571 251,475 250,428 14.74%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.30% 8.61% 0.95% 0.94% -0.83% -1.49% -0.74% -
ROE 10.04% 11.75% 0.93% 1.27% -0.23% -1.10% 0.82% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 59.95 59.58 61.97 63.38 77.65 79.03 57.38 2.96%
EPS 4.08 4.86 0.35 0.48 -0.11 -0.44 0.33 433.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.406 0.414 0.374 0.374 0.458 0.398 0.404 0.32%
Adjusted Per Share Value based on latest NOSH - 311,408
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 56.48 56.35 60.17 60.40 59.06 60.81 43.97 18.14%
EPS 3.84 4.60 0.34 0.45 -0.08 -0.34 0.25 516.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3825 0.3916 0.3631 0.3564 0.3484 0.3063 0.3096 15.12%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.405 0.40 0.405 0.51 0.38 0.44 0.55 -
P/RPS 0.68 0.67 0.65 0.80 0.49 0.56 0.96 -20.52%
P/EPS 9.93 8.22 116.71 107.16 -360.52 -100.32 165.95 -84.67%
EY 10.07 12.16 0.86 0.93 -0.28 -1.00 0.60 554.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.97 1.08 1.36 0.83 1.11 1.36 -18.51%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 28/08/13 28/05/13 28/02/13 29/11/12 16/08/12 29/05/12 -
Price 0.39 0.40 0.43 0.395 0.38 0.40 0.52 -
P/RPS 0.65 0.67 0.69 0.62 0.49 0.51 0.91 -20.07%
P/EPS 9.56 8.22 123.91 83.00 -360.52 -91.20 156.90 -84.48%
EY 10.45 12.16 0.81 1.20 -0.28 -1.10 0.64 542.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.97 1.15 1.06 0.83 1.01 1.29 -17.86%

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