[DBHD] YoY TTM 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- -24.31%
YoY- -1580.74%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 304,125 249,479 183,199 207,222 208,905 184,254 197,372 7.46%
PBT 25,415 19,129 -24,565 2,222 5,175 10,201 5,658 28.43%
Tax -5,874 -1,271 -3,311 -5,142 -4,879 -1,250 -3,811 7.47%
NP 19,541 17,858 -27,876 -2,920 296 8,951 1,847 48.13%
-
NP to SH 20,619 17,020 -27,117 -4,383 296 9,336 1,482 55.05%
-
Tax Rate 23.11% 6.64% - 231.41% 94.28% 12.25% 67.36% -
Total Cost 284,584 231,621 211,075 210,142 208,609 175,303 195,525 6.45%
-
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 6.43% 7.16% -15.22% -1.41% 0.14% 4.86% 0.94% -
ROE 12.02% 11.57% -30.97% -5.86% 0.25% 7.36% 1.27% -
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 95.53 80.38 59.22 102.82 68.41 59.12 63.38 7.07%
EPS 6.48 5.48 -8.77 -2.17 0.10 3.00 0.48 54.27%
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 93.07 76.34 56.06 63.41 63.93 56.38 60.40 7.46%
EPS 6.31 5.21 -8.30 -1.34 0.09 2.86 0.45 55.25%
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 0.24 0.64 0.89 0.73 1.37 0.69 0.80 -18.17%
P/EPS 3.47 9.39 -5.99 -34.72 964.56 13.69 107.16 -43.52%
EY 28.78 10.65 -16.70 -2.88 0.10 7.31 0.93 77.14%
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 0.44 0.53 0.605 0.63 0.915 0.595 0.395 -
P/RPS 0.46 0.66 1.02 0.61 1.34 1.01 0.62 -4.85%
P/EPS 6.79 9.66 -6.90 -28.97 943.93 19.86 83.00 -34.10%
EY 14.72 10.35 -14.49 -3.45 0.11 5.03 1.20 51.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.12 2.14 1.70 2.38 1.46 1.06 -4.18%

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