[DBHD] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 13.21%
YoY- 142.47%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 70,412 67,441 55,079 57,684 61,543 71,351 76,826 -5.63%
PBT 29,581 39,658 33,624 34,218 28,666 -67,557 -72,334 -
Tax -4,355 -2,883 -2,052 -2,154 -344 -3,003 8,522 -
NP 25,226 36,775 31,572 32,064 28,322 -70,560 -63,812 -
-
NP to SH 25,226 36,775 31,572 32,064 28,322 -70,560 -63,812 -
-
Tax Rate 14.72% 7.27% 6.10% 6.29% 1.20% - - -
Total Cost 45,186 30,666 23,507 25,620 33,221 141,911 140,638 -52.99%
-
Net Worth 101,629 84,974 87,057 85,729 78,017 54,781 54,160 51.95%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 101,629 84,974 87,057 85,729 78,017 54,781 54,160 51.95%
NOSH 781,761 772,499 791,428 779,354 780,175 782,592 773,714 0.69%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 35.83% 54.53% 57.32% 55.59% 46.02% -98.89% -83.06% -
ROE 24.82% 43.28% 36.27% 37.40% 36.30% -128.80% -117.82% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 9.01 8.73 6.96 7.40 7.89 9.12 9.93 -6.25%
EPS 3.23 4.76 3.99 4.11 3.63 -9.02 -8.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.11 0.11 0.11 0.10 0.07 0.07 50.91%
Adjusted Per Share Value based on latest NOSH - 779,354
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 21.55 20.64 16.86 17.65 18.83 21.83 23.51 -5.62%
EPS 7.72 11.25 9.66 9.81 8.67 -21.59 -19.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.311 0.26 0.2664 0.2623 0.2387 0.1676 0.1657 51.98%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.41 0.44 0.42 0.31 0.25 0.28 0.52 -
P/RPS 4.55 5.04 6.03 4.19 3.17 3.07 5.24 -8.96%
P/EPS 12.71 9.24 10.53 7.53 6.89 -3.11 -6.30 -
EY 7.87 10.82 9.50 13.27 14.52 -32.20 -15.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.15 4.00 3.82 2.82 2.50 4.00 7.43 -43.47%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 03/11/03 22/08/03 30/05/03 27/02/03 29/11/02 30/08/02 -
Price 0.45 0.48 0.55 0.34 0.30 0.28 0.30 -
P/RPS 5.00 5.50 7.90 4.59 3.80 3.07 3.02 39.82%
P/EPS 13.95 10.08 13.79 8.26 8.26 -3.11 -3.64 -
EY 7.17 9.92 7.25 12.10 12.10 -32.20 -27.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.46 4.36 5.00 3.09 3.00 4.00 4.29 -13.32%

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