[DBHD] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- 106.03%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 197,340 193,300 63,236 26,749 42,159 31,105 80,032 16.21%
PBT 5,751 2,392 -8,046 1,055 -12,063 -15,996 1,067 32.37%
Tax -3,811 -2,734 -538 130 -1,401 594 2,754 -
NP 1,940 -342 -8,584 1,185 -13,464 -15,402 3,821 -10.67%
-
NP to SH 1,575 669 -8,847 765 -12,696 -12,547 5,063 -17.67%
-
Tax Rate 66.27% 114.30% - -12.32% - - -258.11% -
Total Cost 195,400 193,642 71,820 25,564 55,623 46,507 76,211 16.97%
-
Net Worth 115,500 114,621 104,714 248,078 112,069 124,690 137,869 -2.90%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 115,500 114,621 104,714 248,078 112,069 124,690 137,869 -2.90%
NOSH 308,823 251,363 249,915 546,428 783,703 779,316 778,923 -14.27%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 0.98% -0.18% -13.57% 4.43% -31.94% -49.52% 4.77% -
ROE 1.36% 0.58% -8.45% 0.31% -11.33% -10.06% 3.67% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 63.90 76.90 25.30 4.90 5.38 3.99 10.27 35.58%
EPS 0.51 0.27 -3.54 0.14 -1.62 -1.61 0.65 -3.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.374 0.456 0.419 0.454 0.143 0.16 0.177 13.26%
Adjusted Per Share Value based on latest NOSH - 250,255
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 60.39 59.15 19.35 8.19 12.90 9.52 24.49 16.21%
EPS 0.48 0.20 -2.71 0.23 -3.89 -3.84 1.55 -17.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3534 0.3508 0.3204 0.7592 0.343 0.3816 0.4219 -2.90%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.51 0.61 0.76 0.79 0.55 1.00 0.55 -
P/RPS 0.80 0.79 3.00 16.14 10.22 25.05 5.35 -27.12%
P/EPS 100.00 229.20 -21.47 564.29 -33.95 -62.11 84.62 2.81%
EY 1.00 0.44 -4.66 0.18 -2.95 -1.61 1.18 -2.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.34 1.81 1.74 3.85 6.25 3.11 -12.86%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 28/02/11 25/02/10 27/02/09 29/02/08 27/02/07 -
Price 0.395 0.61 0.61 0.74 0.42 0.84 1.11 -
P/RPS 0.62 0.79 2.41 15.12 7.81 21.05 10.80 -37.86%
P/EPS 77.45 229.20 -17.23 528.57 -25.93 -52.17 170.77 -12.33%
EY 1.29 0.44 -5.80 0.19 -3.86 -1.92 0.59 13.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.34 1.46 1.63 2.94 5.25 6.27 -25.61%

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