[DBHD] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 316.05%
YoY- 238.87%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 48,060 43,698 34,158 11,429 26,673 20,105 16,058 20.02%
PBT 5,313 644 -9,375 6,453 -4,208 -8,262 43 123.01%
Tax -2,653 -1,434 -358 960 8 -4,980 3,007 -
NP 2,660 -790 -9,733 7,413 -4,200 -13,242 3,050 -2.25%
-
NP to SH 2,211 467 -10,937 5,881 -4,235 -10,764 3,539 -7.53%
-
Tax Rate 49.93% 222.67% - -14.88% - - -6,993.02% -
Total Cost 45,400 44,488 43,891 4,016 30,873 33,347 13,008 23.13%
-
Net Worth 116,466 113,768 104,865 113,615 112,149 125,579 138,414 -2.83%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 116,466 113,768 104,865 113,615 112,149 125,579 138,414 -2.83%
NOSH 311,408 249,491 250,274 250,255 784,259 780,000 786,444 -14.29%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 5.53% -1.81% -28.49% 64.86% -15.75% -65.86% 18.99% -
ROE 1.90% 0.41% -10.43% 5.18% -3.78% -8.57% 2.56% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 15.43 17.51 13.65 4.57 3.40 2.58 2.04 40.06%
EPS 0.71 0.19 -4.37 2.35 -0.54 -1.38 0.45 7.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.374 0.456 0.419 0.454 0.143 0.161 0.176 13.37%
Adjusted Per Share Value based on latest NOSH - 250,255
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 14.71 13.37 10.45 3.50 8.16 6.15 4.91 20.04%
EPS 0.68 0.14 -3.35 1.80 -1.30 -3.29 1.08 -7.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3564 0.3482 0.3209 0.3477 0.3432 0.3843 0.4236 -2.83%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.51 0.61 0.76 0.79 0.55 1.00 0.55 -
P/RPS 3.30 3.48 5.57 17.30 16.17 38.80 26.94 -29.50%
P/EPS 71.83 325.89 -17.39 33.62 -101.85 -72.46 122.22 -8.47%
EY 1.39 0.31 -5.75 2.97 -0.98 -1.38 0.82 9.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.34 1.81 1.74 3.85 6.21 3.13 -12.95%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 28/02/11 25/02/10 27/02/09 29/02/08 27/02/07 -
Price 0.395 0.61 0.61 0.74 0.42 0.84 1.11 -
P/RPS 2.56 3.48 4.47 16.20 12.35 32.59 54.36 -39.87%
P/EPS 55.63 325.89 -13.96 31.49 -77.78 -60.87 246.67 -21.96%
EY 1.80 0.31 -7.16 3.18 -1.29 -1.64 0.41 27.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.34 1.46 1.63 2.94 5.22 6.31 -25.69%

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