[DBHD] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
15-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 18.11%
YoY- 181.71%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 304,125 289,057 277,480 269,954 249,479 232,325 212,745 26.81%
PBT 25,415 21,632 17,980 24,146 19,129 -6,415 -11,289 -
Tax -5,874 -2,108 -1,097 -2,330 -1,271 -3,957 -4,372 21.69%
NP 19,541 19,524 16,883 21,816 17,858 -10,372 -15,661 -
-
NP to SH 20,619 18,008 15,231 20,102 17,020 -10,295 -14,046 -
-
Tax Rate 23.11% 9.74% 6.10% 9.65% 6.64% - - -
Total Cost 284,584 269,533 260,597 248,138 231,621 242,697 228,406 15.74%
-
Net Worth 171,602 154,728 152,818 153,136 147,115 90,336 91,128 52.31%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 171,602 154,728 152,818 153,136 147,115 90,336 91,128 52.31%
NOSH 318,371 318,371 318,371 318,371 310,371 309,371 308,911 2.02%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 6.43% 6.75% 6.08% 8.08% 7.16% -4.46% -7.36% -
ROE 12.02% 11.64% 9.97% 13.13% 11.57% -11.40% -15.41% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 95.53 90.79 87.16 84.79 80.38 75.10 68.87 24.30%
EPS 6.48 5.66 4.78 6.31 5.48 -3.33 -4.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.539 0.486 0.48 0.481 0.474 0.292 0.295 49.29%
Adjusted Per Share Value based on latest NOSH - 318,371
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 93.07 88.46 84.91 82.61 76.34 71.10 65.10 26.82%
EPS 6.31 5.51 4.66 6.15 5.21 -3.15 -4.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5251 0.4735 0.4677 0.4686 0.4502 0.2764 0.2789 52.29%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.225 0.37 0.41 0.48 0.515 0.575 0.54 -
P/RPS 0.24 0.41 0.47 0.57 0.64 0.77 0.78 -54.32%
P/EPS 3.47 6.54 8.57 7.60 9.39 -17.28 -11.88 -
EY 28.78 15.29 11.67 13.15 10.65 -5.79 -8.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.76 0.85 1.00 1.09 1.97 1.83 -62.41%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 20/02/19 13/11/18 15/08/18 15/05/18 13/02/18 30/11/17 28/08/17 -
Price 0.44 0.365 0.385 0.46 0.53 0.545 0.52 -
P/RPS 0.46 0.40 0.44 0.54 0.66 0.73 0.76 -28.38%
P/EPS 6.79 6.45 8.05 7.29 9.66 -16.38 -11.44 -
EY 14.72 15.50 12.43 13.73 10.35 -6.11 -8.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.75 0.80 0.96 1.12 1.87 1.76 -39.81%

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