[DBHD] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 1170.69%
YoY- 373.45%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 53,014 61,469 47,763 48,060 43,698 34,158 11,429 29.12%
PBT 325 2,824 -1,937 5,313 644 -9,375 6,453 -39.21%
Tax -587 -2,366 74 -2,653 -1,434 -358 960 -
NP -262 458 -1,863 2,660 -790 -9,733 7,413 -
-
NP to SH -262 -855 -1,006 2,211 467 -10,937 5,881 -
-
Tax Rate 180.62% 83.78% - 49.93% 222.67% - -14.88% -
Total Cost 53,276 61,011 49,626 45,400 44,488 43,891 4,016 53.82%
-
Net Worth 74,770 117,257 126,848 116,466 113,768 104,865 113,615 -6.73%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 74,770 117,257 126,848 116,466 113,768 104,865 113,615 -6.73%
NOSH 201,538 305,357 311,666 311,408 249,491 250,274 250,255 -3.54%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -0.49% 0.75% -3.90% 5.53% -1.81% -28.49% 64.86% -
ROE -0.35% -0.73% -0.79% 1.90% 0.41% -10.43% 5.18% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 26.30 20.13 15.33 15.43 17.51 13.65 4.57 33.84%
EPS -0.13 -0.28 -0.33 0.71 0.19 -4.37 2.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.371 0.384 0.407 0.374 0.456 0.419 0.454 -3.30%
Adjusted Per Share Value based on latest NOSH - 311,408
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 16.22 18.81 14.62 14.71 13.37 10.45 3.50 29.10%
EPS -0.08 -0.26 -0.31 0.68 0.14 -3.35 1.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2288 0.3588 0.3882 0.3564 0.3482 0.3209 0.3477 -6.73%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.755 0.935 0.41 0.51 0.61 0.76 0.79 -
P/RPS 2.87 4.64 2.68 3.30 3.48 5.57 17.30 -25.86%
P/EPS -580.77 -333.93 -127.02 71.83 325.89 -17.39 33.62 -
EY -0.17 -0.30 -0.79 1.39 0.31 -5.75 2.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 2.43 1.01 1.36 1.34 1.81 1.74 2.68%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 15/04/15 28/02/14 28/02/13 28/02/12 28/02/11 25/02/10 -
Price 0.63 0.915 0.595 0.395 0.61 0.61 0.74 -
P/RPS 2.40 4.55 3.88 2.56 3.48 4.47 16.20 -27.24%
P/EPS -484.62 -326.79 -184.34 55.63 325.89 -13.96 31.49 -
EY -0.21 -0.31 -0.54 1.80 0.31 -7.16 3.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 2.38 1.46 1.06 1.34 1.46 1.63 0.70%

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