[DBHD] YoY Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -9.86%
YoY- 51.99%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 304,125 249,479 183,200 207,222 198,614 184,254 197,340 7.47%
PBT 25,414 19,129 -24,565 2,223 -1,224 10,201 5,751 28.08%
Tax -5,874 -1,271 -3,311 -5,142 -3,281 -1,251 -3,811 7.47%
NP 19,540 17,858 -27,876 -2,919 -4,505 8,950 1,940 46.93%
-
NP to SH 20,619 17,020 -27,118 -2,919 -6,080 9,335 1,575 53.48%
-
Tax Rate 23.11% 6.64% - 231.31% - 12.26% 66.27% -
Total Cost 284,585 231,621 211,076 210,141 203,119 175,304 195,400 6.46%
-
Net Worth 171,602 147,115 87,551 76,264 118,513 125,925 115,500 6.81%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 171,602 147,115 87,551 76,264 118,513 125,925 115,500 6.81%
NOSH 318,371 310,371 309,371 205,563 308,629 309,399 308,823 0.50%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 6.42% 7.16% -15.22% -1.41% -2.27% 4.86% 0.98% -
ROE 12.02% 11.57% -30.97% -3.83% -5.13% 7.41% 1.36% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 95.53 80.38 59.22 100.81 64.35 59.55 63.90 6.92%
EPS 6.48 5.48 -8.77 -1.42 -1.97 3.02 0.51 52.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.539 0.474 0.283 0.371 0.384 0.407 0.374 6.27%
Adjusted Per Share Value based on latest NOSH - 201,538
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 93.07 76.34 56.06 63.41 60.78 56.38 60.39 7.47%
EPS 6.31 5.21 -8.30 -0.89 -1.86 2.86 0.48 53.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5251 0.4502 0.2679 0.2334 0.3627 0.3854 0.3534 6.81%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.225 0.515 0.525 0.755 0.935 0.41 0.51 -
P/RPS 0.24 0.64 0.89 0.75 1.45 0.69 0.80 -18.17%
P/EPS 3.47 9.39 -5.99 -53.17 -47.46 13.59 100.00 -42.87%
EY 28.78 10.65 -16.70 -1.88 -2.11 7.36 1.00 75.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 1.09 1.86 2.04 2.43 1.01 1.36 -17.77%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 20/02/19 13/02/18 28/02/17 26/02/16 15/04/15 28/02/14 28/02/13 -
Price 0.42 0.50 0.605 0.63 0.915 0.595 0.395 -
P/RPS 0.44 0.62 1.02 0.62 1.42 1.00 0.62 -5.55%
P/EPS 6.49 9.12 -6.90 -44.37 -46.45 19.72 77.45 -33.83%
EY 15.42 10.97 -14.49 -2.25 -2.15 5.07 1.29 51.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.05 2.14 1.70 2.38 1.46 1.06 -4.98%

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