[DBHD] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
22-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 151.06%
YoY- -87.42%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 234,640 198,614 196,581 202,316 182,160 184,254 181,988 18.47%
PBT 26,728 -1,224 3,134 7,372 -4,764 10,201 16,184 39.76%
Tax -5,548 -3,281 -3,350 -4,190 -1,468 -1,251 -1,765 114.73%
NP 21,180 -4,505 -216 3,182 -6,232 8,950 14,418 29.25%
-
NP to SH 21,180 -6,080 -216 3,182 -6,232 9,335 13,789 33.16%
-
Tax Rate 20.76% - 106.89% 56.84% - 12.26% 10.91% -
Total Cost 213,460 203,119 196,797 199,134 188,392 175,304 167,569 17.52%
-
Net Worth 143,108 118,513 120,576 123,002 123,430 125,925 125,714 9.03%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 143,108 118,513 120,576 123,002 123,430 125,925 125,714 9.03%
NOSH 357,770 308,629 309,171 308,275 306,279 309,399 309,640 10.12%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 9.03% -2.27% -0.11% 1.57% -3.42% 4.86% 7.92% -
ROE 14.80% -5.13% -0.18% 2.59% -5.05% 7.41% 10.97% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 65.58 64.35 63.58 65.63 59.48 59.55 58.77 7.59%
EPS 5.92 -1.97 -0.19 1.06 -1.72 3.02 4.45 20.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.384 0.39 0.399 0.403 0.407 0.406 -0.98%
Adjusted Per Share Value based on latest NOSH - 310,227
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 71.80 60.78 60.16 61.91 55.74 56.38 55.69 18.47%
EPS 6.48 -1.86 -0.07 0.97 -1.91 2.86 4.22 33.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4379 0.3627 0.369 0.3764 0.3777 0.3854 0.3847 9.02%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.92 0.935 1.32 1.58 0.87 0.41 0.405 -
P/RPS 1.40 1.45 2.08 2.41 1.46 0.69 0.69 60.33%
P/EPS 15.54 -47.46 -1,889.38 153.07 -42.76 13.59 9.09 43.02%
EY 6.43 -2.11 -0.05 0.65 -2.34 7.36 11.00 -30.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 2.43 3.38 3.96 2.16 1.01 1.00 74.33%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 22/05/15 15/04/15 21/11/14 22/08/14 19/05/14 28/02/14 21/11/13 -
Price 0.88 0.915 1.27 1.52 1.46 0.595 0.39 -
P/RPS 1.34 1.42 2.00 2.32 2.45 1.00 0.66 60.40%
P/EPS 14.86 -46.45 -1,817.81 147.26 -71.75 19.72 8.76 42.28%
EY 6.73 -2.15 -0.06 0.68 -1.39 5.07 11.42 -29.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 2.38 3.26 3.81 3.62 1.46 0.96 73.90%

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