[DBHD] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -210.99%
YoY- -1256.47%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 184,254 197,372 99,154 63,236 26,749 44,583 40,849 28.51%
PBT 10,201 5,658 -880 -8,046 1,055 -15,873 -16,133 -
Tax -1,250 -3,811 -2,122 -538 130 2,409 731 -
NP 8,951 1,847 -3,002 -8,584 1,185 -13,464 -15,402 -
-
NP to SH 9,336 1,482 -1,350 -8,847 765 -12,696 -12,942 -
-
Tax Rate 12.25% 67.36% - - -12.32% - - -
Total Cost 175,303 195,525 102,156 71,820 25,564 58,047 56,251 20.83%
-
Net Worth 126,848 116,466 113,768 104,865 113,615 112,149 125,579 0.16%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 126,848 116,466 113,768 104,865 113,615 112,149 125,579 0.16%
NOSH 311,666 311,408 249,491 250,274 250,255 784,259 780,000 -14.16%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 4.86% 0.94% -3.03% -13.57% 4.43% -30.20% -37.70% -
ROE 7.36% 1.27% -1.19% -8.44% 0.67% -11.32% -10.31% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 59.12 63.38 39.74 25.27 10.69 5.68 5.24 49.70%
EPS 3.00 0.48 -0.54 -3.53 0.31 -1.62 -1.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.407 0.374 0.456 0.419 0.454 0.143 0.161 16.69%
Adjusted Per Share Value based on latest NOSH - 250,274
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 56.38 60.40 30.34 19.35 8.19 13.64 12.50 28.50%
EPS 2.86 0.45 -0.41 -2.71 0.23 -3.89 -3.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3882 0.3564 0.3482 0.3209 0.3477 0.3432 0.3843 0.16%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.41 0.51 0.61 0.76 0.79 0.55 1.00 -
P/RPS 0.69 0.80 1.53 3.01 7.39 9.68 19.09 -42.47%
P/EPS 13.69 107.16 -112.73 -21.50 258.43 -33.97 -60.27 -
EY 7.31 0.93 -0.89 -4.65 0.39 -2.94 -1.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.36 1.34 1.81 1.74 3.85 6.21 -26.09%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 28/02/13 28/02/12 28/02/11 25/02/10 27/02/09 29/02/08 -
Price 0.595 0.395 0.61 0.61 0.74 0.42 0.84 -
P/RPS 1.01 0.62 1.53 2.41 6.92 7.39 16.04 -36.89%
P/EPS 19.86 83.00 -112.73 -17.26 242.08 -25.94 -50.63 -
EY 5.03 1.20 -0.89 -5.79 0.41 -3.85 -1.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.06 1.34 1.46 1.63 2.94 5.22 -19.11%

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