[DBHD] YoY 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- 93.83%
YoY- 69.36%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 82,314 67,246 50,092 53,014 61,469 47,763 48,060 9.37%
PBT 17,289 13,506 -12,038 325 2,824 -1,937 5,313 21.72%
Tax -2,406 1,360 -1,326 -587 -2,366 74 -2,653 -1.61%
NP 14,883 14,866 -13,364 -262 458 -1,863 2,660 33.22%
-
NP to SH 17,340 14,729 -12,586 -262 -855 -1,006 2,211 40.93%
-
Tax Rate 13.92% -10.07% - 180.62% 83.78% - 49.93% -
Total Cost 67,431 52,380 63,456 53,276 61,011 49,626 45,400 6.81%
-
Net Worth 171,602 147,115 87,551 74,770 117,257 126,848 116,466 6.66%
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 74,770 117,257 126,848 116,466 6.66%
NOSH 318,371 310,371 309,371 201,538 305,357 311,666 311,408 0.36%
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 18.08% 22.11% -26.68% -0.49% 0.75% -3.90% 5.53% -
ROE 10.10% 10.01% -14.38% -0.35% -0.73% -0.79% 1.90% -
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 25.85 21.67 16.19 26.30 20.13 15.33 15.43 8.97%
EPS 5.45 4.75 -2.12 -0.13 -0.28 -0.33 0.71 40.42%
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 25.19 20.58 15.33 16.22 18.81 14.62 14.71 9.37%
EPS 5.31 4.51 -3.85 -0.08 -0.26 -0.31 0.68 40.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5251 0.4502 0.2679 0.2288 0.3588 0.3882 0.3564 6.66%
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 0.87 2.38 3.24 2.87 4.64 2.68 3.30 -19.91%
P/EPS 4.13 10.85 -12.90 -580.77 -333.93 -127.02 71.83 -37.86%
EY 24.21 9.21 -7.75 -0.17 -0.30 -0.79 1.39 60.96%
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 1.62 2.31 3.74 2.40 4.55 3.88 2.56 -7.33%
P/EPS 7.71 10.54 -14.87 -484.62 -326.79 -184.34 55.63 -28.05%
EY 12.97 9.49 -6.72 -0.21 -0.31 -0.54 1.80 38.95%
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