[DBHD] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
19-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -20.43%
YoY- 574.75%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 208,905 195,199 195,814 184,618 184,254 184,551 184,149 8.74%
PBT 5,175 414 57 8,169 10,201 17,451 19,772 -58.98%
Tax -4,879 -2,439 -2,551 -1,316 -1,250 -3,977 -3,913 15.79%
NP 296 -2,025 -2,494 6,853 8,951 13,474 15,859 -92.91%
-
NP to SH 296 -1,168 -1,724 7,429 9,336 12,553 15,036 -92.65%
-
Tax Rate 94.28% 589.13% 4,475.44% 16.11% 12.25% 22.79% 19.79% -
Total Cost 208,609 197,224 198,308 177,765 175,303 171,077 168,290 15.34%
-
Net Worth 117,257 120,947 123,780 123,430 126,848 124,993 127,965 -5.64%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 117,257 120,947 123,780 123,430 126,848 124,993 127,965 -5.64%
NOSH 305,357 310,121 310,227 306,279 311,666 307,866 309,095 -0.80%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 0.14% -1.04% -1.27% 3.71% 4.86% 7.30% 8.61% -
ROE 0.25% -0.97% -1.39% 6.02% 7.36% 10.04% 11.75% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 68.41 62.94 63.12 60.28 59.12 59.95 59.58 9.62%
EPS 0.10 -0.38 -0.56 2.43 3.00 4.08 4.86 -92.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.384 0.39 0.399 0.403 0.407 0.406 0.414 -4.87%
Adjusted Per Share Value based on latest NOSH - 306,279
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 63.93 59.73 59.92 56.50 56.38 56.48 56.35 8.75%
EPS 0.09 -0.36 -0.53 2.27 2.86 3.84 4.60 -92.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3588 0.3701 0.3788 0.3777 0.3882 0.3825 0.3916 -5.64%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.935 1.32 1.58 0.87 0.41 0.405 0.40 -
P/RPS 1.37 2.10 2.50 1.44 0.69 0.68 0.67 60.89%
P/EPS 964.56 -350.48 -284.32 35.87 13.69 9.93 8.22 2276.12%
EY 0.10 -0.29 -0.35 2.79 7.31 10.07 12.16 -95.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 3.38 3.96 2.16 1.01 1.00 0.97 84.14%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 15/04/15 21/11/14 22/08/14 19/05/14 28/02/14 21/11/13 28/08/13 -
Price 0.915 1.27 1.52 1.46 0.595 0.39 0.40 -
P/RPS 1.34 2.02 2.41 2.42 1.01 0.65 0.67 58.53%
P/EPS 943.93 -337.20 -273.52 60.19 19.86 9.56 8.22 2242.21%
EY 0.11 -0.30 -0.37 1.66 5.03 10.45 12.16 -95.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 3.26 3.81 3.62 1.46 0.96 0.97 81.61%

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