[DBHD] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 448.36%
YoY- 439.86%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 284,984 203,084 173,292 234,640 182,160 180,704 183,712 7.58%
PBT 13,120 -6,948 -13,960 26,728 -4,764 3,364 3,548 24.34%
Tax -5,532 -1,296 -2,192 -5,548 -1,468 -1,204 -1,440 25.13%
NP 7,588 -8,244 -16,152 21,180 -6,232 2,160 2,108 23.78%
-
NP to SH 6,952 -5,376 -15,432 21,180 -6,232 1,396 2,920 15.54%
-
Tax Rate 42.16% - - 20.76% - 35.79% 40.59% -
Total Cost 277,396 211,328 189,444 213,460 188,392 178,544 181,604 7.31%
-
Net Worth 153,136 86,623 110,801 143,108 123,430 118,660 101,173 7.14%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 153,136 86,623 110,801 143,108 123,430 118,660 101,173 7.14%
NOSH 318,371 309,371 308,640 357,770 306,279 317,272 250,428 4.07%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 2.66% -4.06% -9.32% 9.03% -3.42% 1.20% 1.15% -
ROE 4.54% -6.21% -13.93% 14.80% -5.05% 1.18% 2.89% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 89.51 65.64 56.15 65.58 59.48 56.96 73.36 3.37%
EPS 2.20 -1.72 -5.00 5.92 -1.72 0.44 1.16 11.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.481 0.28 0.359 0.40 0.403 0.374 0.404 2.94%
Adjusted Per Share Value based on latest NOSH - 357,770
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 87.21 62.15 53.03 71.80 55.74 55.30 56.22 7.58%
EPS 2.13 -1.65 -4.72 6.48 -1.91 0.43 0.89 15.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4686 0.2651 0.3391 0.4379 0.3777 0.3631 0.3096 7.14%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.48 0.86 0.815 0.92 0.87 0.405 0.55 -
P/RPS 0.54 1.31 1.45 1.40 1.46 0.71 0.75 -5.32%
P/EPS 21.98 -49.49 -16.30 15.54 -42.76 92.05 47.17 -11.94%
EY 4.55 -2.02 -6.13 6.43 -2.34 1.09 2.12 13.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 3.07 2.27 2.30 2.16 1.08 1.36 -4.99%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 15/05/18 23/05/17 31/05/16 22/05/15 19/05/14 28/05/13 29/05/12 -
Price 0.46 0.685 0.66 0.88 1.46 0.43 0.52 -
P/RPS 0.51 1.04 1.18 1.34 2.45 0.75 0.71 -5.36%
P/EPS 21.07 -39.42 -13.20 14.86 -71.75 97.73 44.60 -11.74%
EY 4.75 -2.54 -7.58 6.73 -1.39 1.02 2.24 13.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 2.45 1.84 2.20 3.62 1.15 1.29 -4.80%

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