[DBHD] QoQ TTM Result on 31-Mar-2020

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
25-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020
Profit Trend
QoQ- -16.25%
YoY- -2.87%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 189,551 231,257 250,365 272,424 294,319 288,422 298,872 -26.08%
PBT -11,018 6,508 15,057 22,225 27,345 29,871 30,147 -
Tax -1,579 -2,052 -2,207 -3,431 -4,032 -5,139 -5,902 -58.31%
NP -12,597 4,456 12,850 18,794 23,313 24,732 24,245 -
-
NP to SH -12,243 5,977 14,758 20,084 23,981 26,654 24,671 -
-
Tax Rate - 31.53% 14.66% 15.44% 14.74% 17.20% 19.58% -
Total Cost 202,148 226,801 237,515 253,630 271,006 263,690 274,627 -18.40%
-
Net Worth 177,018 180,516 185,610 187,202 194,206 179,561 175,740 0.48%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 177,018 180,516 185,610 187,202 194,206 179,561 175,740 0.48%
NOSH 318,378 318,371 318,371 318,371 318,371 318,371 318,371 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -6.65% 1.93% 5.13% 6.90% 7.92% 8.57% 8.11% -
ROE -6.92% 3.31% 7.95% 10.73% 12.35% 14.84% 14.04% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 59.54 72.64 78.64 85.57 92.45 90.59 93.88 -26.08%
EPS -3.85 1.88 4.64 6.31 7.53 8.37 7.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.556 0.567 0.583 0.588 0.61 0.564 0.552 0.48%
Adjusted Per Share Value based on latest NOSH - 318,371
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 58.01 70.77 76.62 83.37 90.07 88.26 91.46 -26.07%
EPS -3.75 1.83 4.52 6.15 7.34 8.16 7.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5417 0.5524 0.568 0.5729 0.5943 0.5495 0.5378 0.48%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.36 0.295 0.38 0.22 0.43 0.395 0.45 -
P/RPS 0.60 0.41 0.48 0.26 0.47 0.44 0.48 15.96%
P/EPS -9.36 15.71 8.20 3.49 5.71 4.72 5.81 -
EY -10.68 6.36 12.20 28.67 17.52 21.19 17.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.52 0.65 0.37 0.70 0.70 0.82 -14.28%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/03/21 25/11/20 27/08/20 25/06/20 19/02/20 12/11/19 15/08/19 -
Price 0.41 0.34 0.335 0.40 0.45 0.485 0.44 -
P/RPS 0.69 0.47 0.43 0.47 0.49 0.54 0.47 29.02%
P/EPS -10.66 18.11 7.23 6.34 5.97 5.79 5.68 -
EY -9.38 5.52 13.84 15.77 16.74 17.26 17.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.60 0.57 0.68 0.74 0.86 0.80 -5.04%

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