[DBHD] YoY Annualized Quarter Result on 31-Mar-2021 [#3]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -17.86%
YoY- -83.46%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 164,686 199,122 274,810 295,748 242,977 177,476 205,610 -3.35%
PBT -8,400 -13,465 16,776 10,834 7,497 -16,702 2,530 -
Tax -1,640 -1,656 -3,644 -4,624 -3,508 -2,646 -6,073 -18.23%
NP -10,040 -15,121 13,132 6,210 3,989 -19,349 -3,542 17.37%
-
NP to SH -11,188 -15,410 12,418 4,372 3,054 -19,374 -3,542 19.34%
-
Tax Rate - - 21.72% 42.68% 46.79% - 240.04% -
Total Cost 174,726 214,243 261,678 289,537 238,988 196,825 209,153 -2.72%
-
Net Worth 143,782 171,924 179,561 154,728 90,336 100,236 76,620 10.16%
Dividend
31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 143,782 171,924 179,561 154,728 90,336 100,236 76,620 10.16%
NOSH 326,778 318,378 318,371 318,371 309,371 309,371 205,968 7.35%
Ratio Analysis
31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin -6.10% -7.59% 4.78% 2.10% 1.64% -10.90% -1.72% -
ROE -7.78% -8.96% 6.92% 2.83% 3.38% -19.33% -4.62% -
Per Share
31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 50.40 62.54 86.32 92.89 78.54 57.37 99.83 -9.97%
EPS -3.43 -4.67 3.91 1.37 0.99 -6.27 -1.72 11.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.54 0.564 0.486 0.292 0.324 0.372 2.61%
Adjusted Per Share Value based on latest NOSH - 318,378
31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 50.40 60.93 84.10 90.50 74.36 54.31 62.92 -3.35%
EPS -3.43 -4.72 3.80 1.34 0.93 -5.93 -1.08 19.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.5261 0.5495 0.4735 0.2764 0.3067 0.2345 10.15%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 31/03/22 31/03/21 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.50 0.39 0.395 0.37 0.575 0.72 0.59 -
P/RPS 0.99 0.62 0.46 0.40 0.73 1.26 0.59 8.28%
P/EPS -14.60 -8.06 10.13 26.94 58.23 -11.50 -34.30 -12.30%
EY -6.85 -12.41 9.88 3.71 1.72 -8.70 -2.92 14.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.72 0.70 0.76 1.97 2.22 1.59 -4.98%
Price Multiplier on Announcement Date
31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/05/22 25/05/21 12/11/19 13/11/18 30/11/17 30/11/16 30/11/15 -
Price 0.50 0.37 0.52 0.365 0.545 0.58 0.89 -
P/RPS 0.99 0.59 0.60 0.39 0.69 1.01 0.89 1.65%
P/EPS -14.60 -7.64 13.33 26.58 55.20 -9.26 -51.74 -17.67%
EY -6.85 -13.08 7.50 3.76 1.81 -10.80 -1.93 21.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.69 0.92 0.75 1.87 1.79 2.39 -10.75%

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