[DBHD] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 161.48%
YoY- 107.17%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 222,025 184,618 196,620 143,689 63,433 25,311 41,396 32.28%
PBT 13,048 8,169 5,612 1,374 -11,383 2,590 -10,830 -
Tax -5,899 -1,316 -3,752 -2,438 367 -806 -1,238 29.70%
NP 7,149 6,853 1,860 -1,064 -11,016 1,784 -12,068 -
-
NP to SH 6,424 7,429 1,101 830 -11,578 1,169 -11,193 -
-
Tax Rate 45.21% 16.11% 66.86% 177.44% - 31.12% - -
Total Cost 214,876 177,765 194,760 144,753 74,449 23,527 53,464 26.07%
-
Net Worth 143,108 123,430 118,660 101,173 103,000 115,289 116,401 3.50%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 143,108 123,430 118,660 101,173 103,000 115,289 116,401 3.50%
NOSH 357,770 306,279 317,272 250,428 250,000 251,176 797,272 -12.49%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 3.22% 3.71% 0.95% -0.74% -17.37% 7.05% -29.15% -
ROE 4.49% 6.02% 0.93% 0.82% -11.24% 1.01% -9.62% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 62.06 60.28 61.97 57.38 25.37 10.08 5.19 51.19%
EPS 1.80 2.43 0.35 0.33 -4.63 0.47 -1.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.403 0.374 0.404 0.412 0.459 0.146 18.28%
Adjusted Per Share Value based on latest NOSH - 250,428
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 67.94 56.50 60.17 43.97 19.41 7.75 12.67 32.28%
EPS 1.97 2.27 0.34 0.25 -3.54 0.36 -3.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4379 0.3777 0.3631 0.3096 0.3152 0.3528 0.3562 3.49%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.92 0.87 0.405 0.55 0.57 0.75 0.41 -
P/RPS 1.48 1.44 0.65 0.96 2.25 7.44 7.90 -24.34%
P/EPS 51.24 35.87 116.71 165.95 -12.31 161.15 -29.20 -
EY 1.95 2.79 0.86 0.60 -8.12 0.62 -3.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 2.16 1.08 1.36 1.38 1.63 2.81 -3.28%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 22/05/15 19/05/14 28/05/13 29/05/12 23/05/11 27/05/10 26/05/09 -
Price 0.88 1.46 0.43 0.52 0.50 0.80 0.75 -
P/RPS 1.42 2.42 0.69 0.91 1.97 7.94 14.44 -32.04%
P/EPS 49.01 60.19 123.91 156.90 -10.80 171.89 -53.42 -
EY 2.04 1.66 0.81 0.64 -9.26 0.58 -1.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 3.62 1.15 1.29 1.21 1.74 5.14 -13.18%

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