[DBHD] QoQ TTM Result on 31-Dec-2020 [#2]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
25-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -304.84%
YoY- -151.05%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 192,715 201,018 182,910 189,551 231,257 250,365 272,424 -20.59%
PBT -34,761 -35,298 -14,091 -11,018 6,508 15,057 22,225 -
Tax -1,707 -1,780 -1,306 -1,579 -2,052 -2,207 -3,431 -37.18%
NP -36,468 -37,078 -15,397 -12,597 4,456 12,850 18,794 -
-
NP to SH -36,224 -36,595 -15,047 -12,243 5,977 14,758 20,084 -
-
Tax Rate - - - - 31.53% 14.66% 15.44% -
Total Cost 229,183 238,096 198,307 202,148 226,801 237,515 253,630 -6.52%
-
Net Worth 143,907 151,229 171,924 177,018 180,516 185,610 187,202 -16.07%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 143,907 151,229 171,924 177,018 180,516 185,610 187,202 -16.07%
NOSH 318,378 318,378 318,378 318,378 318,371 318,371 318,371 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -18.92% -18.45% -8.42% -6.65% 1.93% 5.13% 6.90% -
ROE -25.17% -24.20% -8.75% -6.92% 3.31% 7.95% 10.73% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 60.53 63.14 57.45 59.54 72.64 78.64 85.57 -20.59%
EPS -11.38 -11.49 -4.73 -3.85 1.88 4.64 6.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.452 0.475 0.54 0.556 0.567 0.583 0.588 -16.07%
Adjusted Per Share Value based on latest NOSH - 318,378
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 58.97 61.51 55.97 58.01 70.77 76.62 83.37 -20.59%
EPS -11.09 -11.20 -4.60 -3.75 1.83 4.52 6.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4404 0.4628 0.5261 0.5417 0.5524 0.568 0.5729 -16.07%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.495 0.345 0.39 0.36 0.295 0.38 0.22 -
P/RPS 0.82 0.55 0.68 0.60 0.41 0.48 0.26 114.91%
P/EPS -4.35 -3.00 -8.25 -9.36 15.71 8.20 3.49 -
EY -22.99 -33.32 -12.12 -10.68 6.36 12.20 28.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.73 0.72 0.65 0.52 0.65 0.37 106.62%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 28/09/21 25/05/21 25/03/21 25/11/20 27/08/20 25/06/20 -
Price 0.50 0.495 0.37 0.41 0.34 0.335 0.40 -
P/RPS 0.83 0.78 0.64 0.69 0.47 0.43 0.47 46.05%
P/EPS -4.39 -4.31 -7.83 -10.66 18.11 7.23 6.34 -
EY -22.76 -23.22 -12.77 -9.38 5.52 13.84 15.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.04 0.69 0.74 0.60 0.57 0.68 38.59%

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