[DBHD] YoY Annual (Unaudited) Result on 31-Dec-2013 [#4]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
YoY- 492.7%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 183,200 207,222 198,614 184,254 197,340 193,300 63,236 19.37%
PBT -24,565 2,223 -1,224 10,201 5,751 2,392 -8,046 20.42%
Tax -3,311 -5,142 -3,281 -1,251 -3,811 -2,734 -538 35.33%
NP -27,876 -2,919 -4,505 8,950 1,940 -342 -8,584 21.66%
-
NP to SH -27,118 -2,919 -4,505 9,335 1,575 669 -8,847 20.50%
-
Tax Rate - 231.31% - 12.26% 66.27% 114.30% - -
Total Cost 211,076 210,141 203,119 175,304 195,400 193,642 71,820 19.66%
-
Net Worth 87,551 76,264 118,822 125,925 115,500 114,621 104,714 -2.93%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 87,551 76,264 118,822 125,925 115,500 114,621 104,714 -2.93%
NOSH 309,371 205,563 308,629 309,399 308,823 251,363 249,915 3.61%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -15.22% -1.41% -2.27% 4.86% 0.98% -0.18% -13.57% -
ROE -30.97% -3.83% -3.79% 7.41% 1.36% 0.58% -8.45% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 59.22 100.81 64.35 59.55 63.90 76.90 25.30 15.21%
EPS -8.77 -1.42 -1.97 3.02 0.51 0.27 -3.54 16.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.283 0.371 0.385 0.407 0.374 0.456 0.419 -6.32%
Adjusted Per Share Value based on latest NOSH - 311,666
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 56.06 63.41 60.78 56.38 60.39 59.15 19.35 19.37%
EPS -8.30 -0.89 -1.38 2.86 0.48 0.20 -2.71 20.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2679 0.2334 0.3636 0.3854 0.3534 0.3508 0.3204 -2.93%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.525 0.755 0.935 0.41 0.51 0.61 0.76 -
P/RPS 0.89 0.75 1.45 0.69 0.80 0.79 3.00 -18.31%
P/EPS -5.99 -53.17 -64.06 13.59 100.00 229.20 -21.47 -19.14%
EY -16.70 -1.88 -1.56 7.36 1.00 0.44 -4.66 23.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 2.04 2.43 1.01 1.36 1.34 1.81 0.45%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 26/02/16 15/04/15 28/02/14 28/02/13 28/02/12 28/02/11 -
Price 0.605 0.63 0.915 0.595 0.395 0.61 0.61 -
P/RPS 1.02 0.62 1.42 1.00 0.62 0.79 2.41 -13.33%
P/EPS -6.90 -44.37 -62.69 19.72 77.45 229.20 -17.23 -14.13%
EY -14.49 -2.25 -1.60 5.07 1.29 0.44 -5.80 16.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 1.70 2.38 1.46 1.06 1.34 1.46 6.57%

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