[DBHD] YoY Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
13-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 642.91%
YoY- 162.76%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 297,285 294,319 304,125 249,479 183,200 207,222 198,614 6.40%
PBT -39,242 27,345 25,414 19,129 -24,565 2,223 -1,224 70.46%
Tax -2,116 -4,032 -5,874 -1,271 -3,311 -5,142 -3,281 -6.52%
NP -41,358 23,313 19,540 17,858 -27,876 -2,919 -4,505 40.63%
-
NP to SH -41,190 23,981 20,619 17,020 -27,118 -2,919 -6,080 34.21%
-
Tax Rate - 14.74% 23.11% 6.64% - 231.31% - -
Total Cost 338,643 271,006 284,585 231,621 211,076 210,141 203,119 8.17%
-
Net Worth 151,229 194,206 171,602 147,115 87,551 76,264 118,513 3.82%
Dividend
30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 151,229 194,206 171,602 147,115 87,551 76,264 118,513 3.82%
NOSH 318,378 318,371 318,371 310,371 309,371 205,563 308,629 0.47%
Ratio Analysis
30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -13.91% 7.92% 6.42% 7.16% -15.22% -1.41% -2.27% -
ROE -27.24% 12.35% 12.02% 11.57% -30.97% -3.83% -5.13% -
Per Share
30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 93.37 92.45 95.53 80.38 59.22 100.81 64.35 5.89%
EPS -12.77 7.53 6.48 5.48 -8.77 -1.42 -1.97 33.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.475 0.61 0.539 0.474 0.283 0.371 0.384 3.32%
Adjusted Per Share Value based on latest NOSH - 310,371
30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 90.97 90.07 93.07 76.34 56.06 63.41 60.78 6.39%
EPS -12.60 7.34 6.31 5.21 -8.30 -0.89 -1.86 34.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4628 0.5943 0.5251 0.4502 0.2679 0.2334 0.3627 3.81%
Price Multiplier on Financial Quarter End Date
30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 30/06/21 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.345 0.43 0.225 0.515 0.525 0.755 0.935 -
P/RPS 0.37 0.47 0.24 0.64 0.89 0.75 1.45 -18.94%
P/EPS -2.67 5.71 3.47 9.39 -5.99 -53.17 -47.46 -35.76%
EY -37.50 17.52 28.78 10.65 -16.70 -1.88 -2.11 55.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.70 0.42 1.09 1.86 2.04 2.43 -16.88%
Price Multiplier on Announcement Date
30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 28/09/21 19/02/20 20/02/19 13/02/18 28/02/17 26/02/16 15/04/15 -
Price 0.495 0.45 0.42 0.50 0.605 0.63 0.915 -
P/RPS 0.53 0.49 0.44 0.62 1.02 0.62 1.42 -14.06%
P/EPS -3.83 5.97 6.49 9.12 -6.90 -44.37 -46.45 -31.87%
EY -26.14 16.74 15.42 10.97 -14.49 -2.25 -2.15 46.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.74 0.78 1.05 2.14 1.70 2.38 -11.95%

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