[DBHD] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
13-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 265.32%
YoY- 162.77%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 289,057 277,480 269,954 249,479 232,325 212,745 190,647 31.94%
PBT 21,632 17,980 24,146 19,129 -6,415 -11,289 -22,812 -
Tax -2,108 -1,097 -2,330 -1,271 -3,957 -4,372 -3,087 -22.43%
NP 19,524 16,883 21,816 17,858 -10,372 -15,661 -25,899 -
-
NP to SH 18,008 15,231 20,102 17,020 -10,295 -14,046 -24,603 -
-
Tax Rate 9.74% 6.10% 9.65% 6.64% - - - -
Total Cost 269,533 260,597 248,138 231,621 242,697 228,406 216,546 15.69%
-
Net Worth 154,728 152,818 153,136 147,115 90,336 91,128 86,623 47.16%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 154,728 152,818 153,136 147,115 90,336 91,128 86,623 47.16%
NOSH 318,371 318,371 318,371 310,371 309,371 308,911 309,371 1.92%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 6.75% 6.08% 8.08% 7.16% -4.46% -7.36% -13.58% -
ROE 11.64% 9.97% 13.13% 11.57% -11.40% -15.41% -28.40% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 90.79 87.16 84.79 80.38 75.10 68.87 61.62 29.45%
EPS 5.66 4.78 6.31 5.48 -3.33 -4.55 -7.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.486 0.48 0.481 0.474 0.292 0.295 0.28 44.37%
Adjusted Per Share Value based on latest NOSH - 310,371
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 88.46 84.91 82.61 76.34 71.10 65.10 58.34 31.95%
EPS 5.51 4.66 6.15 5.21 -3.15 -4.30 -7.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4735 0.4677 0.4686 0.4502 0.2764 0.2789 0.2651 47.15%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.37 0.41 0.48 0.515 0.575 0.54 0.86 -
P/RPS 0.41 0.47 0.57 0.64 0.77 0.78 1.40 -55.86%
P/EPS 6.54 8.57 7.60 9.39 -17.28 -11.88 -10.81 -
EY 15.29 11.67 13.15 10.65 -5.79 -8.42 -9.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.85 1.00 1.09 1.97 1.83 3.07 -60.54%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 13/11/18 15/08/18 15/05/18 13/02/18 30/11/17 28/08/17 23/05/17 -
Price 0.365 0.385 0.46 0.53 0.545 0.52 0.685 -
P/RPS 0.40 0.44 0.54 0.66 0.73 0.76 1.11 -49.32%
P/EPS 6.45 8.05 7.29 9.66 -16.38 -11.44 -8.61 -
EY 15.50 12.43 13.73 10.35 -6.11 -8.74 -11.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.80 0.96 1.12 1.87 1.76 2.45 -54.54%

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