[DBHD] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 34.44%
YoY- -213.19%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 182,160 180,704 183,712 5,572 4,784 10,536 13,768 53.76%
PBT -4,764 3,364 3,548 -5,468 7,880 1,740 -3,196 6.87%
Tax -1,468 -1,204 -1,440 -176 -3,796 -52 -700 13.13%
NP -6,232 2,160 2,108 -5,644 4,084 1,688 -3,896 8.13%
-
NP to SH -6,232 1,396 2,920 -5,800 5,124 3,508 -2,504 16.40%
-
Tax Rate - 35.79% 40.59% - 48.17% 2.99% - -
Total Cost 188,392 178,544 181,604 11,216 700 8,848 17,664 48.33%
-
Net Worth 123,430 118,660 101,173 103,000 115,289 116,401 124,417 -0.13%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 123,430 118,660 101,173 103,000 115,289 116,401 124,417 -0.13%
NOSH 306,279 317,272 250,428 250,000 251,176 797,272 782,500 -14.46%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin -3.42% 1.20% 1.15% -101.29% 85.37% 16.02% -28.30% -
ROE -5.05% 1.18% 2.89% -5.63% 4.44% 3.01% -2.01% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 59.48 56.96 73.36 2.23 1.90 1.32 1.76 79.76%
EPS -1.72 0.44 1.16 -2.32 2.04 0.44 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.403 0.374 0.404 0.412 0.459 0.146 0.159 16.75%
Adjusted Per Share Value based on latest NOSH - 250,000
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 55.74 55.30 56.22 1.71 1.46 3.22 4.21 53.77%
EPS -1.91 0.43 0.89 -1.77 1.57 1.07 -0.77 16.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3777 0.3631 0.3096 0.3152 0.3528 0.3562 0.3807 -0.13%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.87 0.405 0.55 0.57 0.75 0.41 0.84 -
P/RPS 1.46 0.71 0.75 25.57 39.38 31.03 47.74 -44.06%
P/EPS -42.76 92.05 47.17 -24.57 36.76 93.18 -262.50 -26.08%
EY -2.34 1.09 2.12 -4.07 2.72 1.07 -0.38 35.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 1.08 1.36 1.38 1.63 2.81 5.28 -13.83%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 19/05/14 28/05/13 29/05/12 23/05/11 27/05/10 26/05/09 30/05/08 -
Price 1.46 0.43 0.52 0.50 0.80 0.75 0.53 -
P/RPS 2.45 0.75 0.71 22.43 42.00 56.75 30.12 -34.16%
P/EPS -71.75 97.73 44.60 -21.55 39.22 170.45 -165.63 -13.00%
EY -1.39 1.02 2.24 -4.64 2.55 0.59 -0.60 15.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.62 1.15 1.29 1.21 1.74 5.14 3.33 1.40%

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