[DBHD] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -25.71%
YoY- 32.65%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 191,885 222,025 184,618 196,620 143,689 63,433 25,311 40.11%
PBT -7,950 13,048 8,169 5,612 1,374 -11,383 2,590 -
Tax -4,303 -5,899 -1,316 -3,752 -2,438 367 -806 32.16%
NP -12,253 7,149 6,853 1,860 -1,064 -11,016 1,784 -
-
NP to SH -12,811 6,424 7,429 1,101 830 -11,578 1,169 -
-
Tax Rate - 45.21% 16.11% 66.86% 177.44% - 31.12% -
Total Cost 204,138 214,876 177,765 194,760 144,753 74,449 23,527 43.30%
-
Net Worth 110,801 143,108 123,430 118,660 101,173 103,000 115,289 -0.65%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 110,801 143,108 123,430 118,660 101,173 103,000 115,289 -0.65%
NOSH 308,640 357,770 306,279 317,272 250,428 250,000 251,176 3.49%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -6.39% 3.22% 3.71% 0.95% -0.74% -17.37% 7.05% -
ROE -11.56% 4.49% 6.02% 0.93% 0.82% -11.24% 1.01% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 62.17 62.06 60.28 61.97 57.38 25.37 10.08 35.38%
EPS -4.15 1.80 2.43 0.35 0.33 -4.63 0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.359 0.40 0.403 0.374 0.404 0.412 0.459 -4.00%
Adjusted Per Share Value based on latest NOSH - 317,272
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 58.72 67.94 56.50 60.17 43.97 19.41 7.75 40.10%
EPS -3.92 1.97 2.27 0.34 0.25 -3.54 0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3391 0.4379 0.3777 0.3631 0.3096 0.3152 0.3528 -0.65%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.815 0.92 0.87 0.405 0.55 0.57 0.75 -
P/RPS 1.31 1.48 1.44 0.65 0.96 2.25 7.44 -25.11%
P/EPS -19.63 51.24 35.87 116.71 165.95 -12.31 161.15 -
EY -5.09 1.95 2.79 0.86 0.60 -8.12 0.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 2.30 2.16 1.08 1.36 1.38 1.63 5.66%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 22/05/15 19/05/14 28/05/13 29/05/12 23/05/11 27/05/10 -
Price 0.66 0.88 1.46 0.43 0.52 0.50 0.80 -
P/RPS 1.06 1.42 2.42 0.69 0.91 1.97 7.94 -28.48%
P/EPS -15.90 49.01 60.19 123.91 156.90 -10.80 171.89 -
EY -6.29 2.04 1.66 0.81 0.64 -9.26 0.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 2.20 3.62 1.15 1.29 1.21 1.74 0.93%

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