[DBHD] QoQ Annualized Quarter 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- -11.37%
YoY- -52.19%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 184,254 181,988 179,196 180,704 197,340 199,040 205,642 -7.04%
PBT 10,201 16,184 27,660 3,364 5,751 584 -568 -
Tax -1,251 -1,765 -1,588 -1,204 -3,811 -1,544 -1,384 -6.49%
NP 8,950 14,418 26,072 2,160 1,940 -960 -1,952 -
-
NP to SH 9,335 13,789 25,302 1,396 1,575 -848 -1,806 -
-
Tax Rate 12.26% 10.91% 5.74% 35.79% 66.27% 264.38% - -
Total Cost 175,304 167,569 153,124 178,544 195,400 200,000 207,594 -10.63%
-
Net Worth 125,925 125,714 128,056 118,660 115,500 116,515 99,864 16.66%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 125,925 125,714 128,056 118,660 115,500 116,515 99,864 16.66%
NOSH 309,399 309,640 309,315 317,272 308,823 254,399 250,916 14.94%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 4.86% 7.92% 14.55% 1.20% 0.98% -0.48% -0.95% -
ROE 7.41% 10.97% 19.76% 1.18% 1.36% -0.73% -1.81% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 59.55 58.77 57.93 56.96 63.90 78.24 81.96 -19.13%
EPS 3.02 4.45 8.18 0.44 0.51 -0.33 -0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.407 0.406 0.414 0.374 0.374 0.458 0.398 1.49%
Adjusted Per Share Value based on latest NOSH - 317,272
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 56.38 55.69 54.84 55.30 60.39 60.91 62.93 -7.04%
EPS 2.86 4.22 7.74 0.43 0.48 -0.26 -0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3854 0.3847 0.3919 0.3631 0.3534 0.3566 0.3056 16.67%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.41 0.405 0.40 0.405 0.51 0.38 0.44 -
P/RPS 0.69 0.69 0.69 0.71 0.80 0.49 0.54 17.69%
P/EPS 13.59 9.09 4.89 92.05 100.00 -114.00 -61.13 -
EY 7.36 11.00 20.45 1.09 1.00 -0.88 -1.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.00 0.97 1.08 1.36 0.83 1.11 -6.08%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 21/11/13 28/08/13 28/05/13 28/02/13 29/11/12 16/08/12 -
Price 0.595 0.39 0.40 0.43 0.395 0.38 0.40 -
P/RPS 1.00 0.66 0.69 0.75 0.62 0.49 0.49 60.68%
P/EPS 19.72 8.76 4.89 97.73 77.45 -114.00 -55.57 -
EY 5.07 11.42 20.45 1.02 1.29 -0.88 -1.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 0.96 0.97 1.15 1.06 0.83 1.01 27.76%

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