[DBHD] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -14.51%
YoY- -32.74%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 122,242 95,044 78,576 71,292 70,412 67,441 55,079 69.73%
PBT 9,337 22,569 22,606 23,698 29,581 39,658 33,624 -57.27%
Tax -5,480 -1,712 -1,181 -2,133 -4,355 -2,883 -2,052 91.91%
NP 3,857 20,857 21,425 21,565 25,226 36,775 31,572 -75.22%
-
NP to SH 3,857 20,857 21,425 21,565 25,226 36,775 31,572 -75.22%
-
Tax Rate 58.69% 7.59% 5.22% 9.00% 14.72% 7.27% 6.10% -
Total Cost 118,385 74,187 57,151 49,727 45,186 30,666 23,507 192.37%
-
Net Worth 129,856 110,337 105,337 104,609 101,629 84,974 87,057 30.39%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 129,856 110,337 105,337 104,609 101,629 84,974 87,057 30.39%
NOSH 796,666 788,125 768,888 780,666 781,761 772,499 791,428 0.43%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 3.16% 21.94% 27.27% 30.25% 35.83% 54.53% 57.32% -
ROE 2.97% 18.90% 20.34% 20.61% 24.82% 43.28% 36.27% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 15.34 12.06 10.22 9.13 9.01 8.73 6.96 68.95%
EPS 0.48 2.65 2.79 2.76 3.23 4.76 3.99 -75.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.163 0.14 0.137 0.134 0.13 0.11 0.11 29.82%
Adjusted Per Share Value based on latest NOSH - 780,666
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 37.41 29.09 24.05 21.82 21.55 20.64 16.86 69.70%
EPS 1.18 6.38 6.56 6.60 7.72 11.25 9.66 -75.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3974 0.3377 0.3224 0.3201 0.311 0.26 0.2664 30.39%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.41 0.36 0.34 0.41 0.41 0.44 0.42 -
P/RPS 2.67 2.99 3.33 4.49 4.55 5.04 6.03 -41.76%
P/EPS 84.69 13.60 12.20 14.84 12.71 9.24 10.53 298.89%
EY 1.18 7.35 8.20 6.74 7.87 10.82 9.50 -74.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.52 2.57 2.48 3.06 3.15 4.00 3.82 -24.12%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 30/11/04 27/08/04 27/05/04 26/02/04 03/11/03 22/08/03 -
Price 0.42 0.44 0.33 0.34 0.45 0.48 0.55 -
P/RPS 2.74 3.65 3.23 3.72 5.00 5.50 7.90 -50.47%
P/EPS 86.75 16.63 11.84 12.31 13.95 10.08 13.79 238.88%
EY 1.15 6.01 8.44 8.12 7.17 9.92 7.25 -70.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.58 3.14 2.41 2.54 3.46 4.36 5.00 -35.53%

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