[DBHD] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -25.71%
YoY- 32.65%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 184,254 184,551 184,149 196,620 197,372 193,010 198,729 -4.90%
PBT 10,201 17,451 19,772 5,612 5,658 989 -294 -
Tax -1,250 -3,977 -3,913 -3,752 -3,811 -2,592 -2,663 -39.51%
NP 8,951 13,474 15,859 1,860 1,847 -1,603 -2,957 -
-
NP to SH 9,336 12,553 15,036 1,101 1,482 -262 -1,103 -
-
Tax Rate 12.25% 22.79% 19.79% 66.86% 67.36% 262.08% - -
Total Cost 175,303 171,077 168,290 194,760 195,525 194,613 201,686 -8.89%
-
Net Worth 126,848 124,993 127,965 118,660 116,466 113,845 100,087 17.06%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 126,848 124,993 127,965 118,660 116,466 113,845 100,087 17.06%
NOSH 311,666 307,866 309,095 317,272 311,408 248,571 251,475 15.33%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 4.86% 7.30% 8.61% 0.95% 0.94% -0.83% -1.49% -
ROE 7.36% 10.04% 11.75% 0.93% 1.27% -0.23% -1.10% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 59.12 59.95 59.58 61.97 63.38 77.65 79.03 -17.54%
EPS 3.00 4.08 4.86 0.35 0.48 -0.11 -0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.407 0.406 0.414 0.374 0.374 0.458 0.398 1.49%
Adjusted Per Share Value based on latest NOSH - 317,272
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 56.38 56.48 56.35 60.17 60.40 59.06 60.81 -4.90%
EPS 2.86 3.84 4.60 0.34 0.45 -0.08 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3882 0.3825 0.3916 0.3631 0.3564 0.3484 0.3063 17.06%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.41 0.405 0.40 0.405 0.51 0.38 0.44 -
P/RPS 0.69 0.68 0.67 0.65 0.80 0.49 0.56 14.88%
P/EPS 13.69 9.93 8.22 116.71 107.16 -360.52 -100.32 -
EY 7.31 10.07 12.16 0.86 0.93 -0.28 -1.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.00 0.97 1.08 1.36 0.83 1.11 -6.08%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 21/11/13 28/08/13 28/05/13 28/02/13 29/11/12 16/08/12 -
Price 0.595 0.39 0.40 0.43 0.395 0.38 0.40 -
P/RPS 1.01 0.65 0.67 0.69 0.62 0.49 0.51 57.50%
P/EPS 19.86 9.56 8.22 123.91 83.00 -360.52 -91.20 -
EY 5.03 10.45 12.16 0.81 1.20 -0.28 -1.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 0.96 0.97 1.15 1.06 0.83 1.01 27.76%

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