[DBHD] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -18.25%
YoY- 1726.1%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 101,158 45,540 184,254 136,491 89,598 45,176 197,340 -36.02%
PBT 3,686 -1,191 10,201 12,138 13,830 841 5,751 -25.72%
Tax -2,095 -367 -1,251 -1,324 -794 -301 -3,811 -32.96%
NP 1,591 -1,558 8,950 10,814 13,036 540 1,940 -12.41%
-
NP to SH 1,591 -1,558 9,335 10,342 12,651 349 1,575 0.67%
-
Tax Rate 56.84% - 12.26% 10.91% 5.74% 35.79% 66.27% -
Total Cost 99,567 47,098 175,304 125,677 76,562 44,636 195,400 -36.28%
-
Net Worth 123,002 123,430 125,925 125,714 128,056 118,660 115,500 4.29%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 123,002 123,430 125,925 125,714 128,056 118,660 115,500 4.29%
NOSH 308,275 306,279 309,399 309,640 309,315 317,272 308,823 -0.11%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.57% -3.42% 4.86% 7.92% 14.55% 1.20% 0.98% -
ROE 1.29% -1.26% 7.41% 8.23% 9.88% 0.29% 1.36% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 32.81 14.87 59.55 44.08 28.97 14.24 63.90 -35.95%
EPS 0.53 -0.43 3.02 3.34 4.09 0.11 0.51 2.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.399 0.403 0.407 0.406 0.414 0.374 0.374 4.42%
Adjusted Per Share Value based on latest NOSH - 307,866
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 30.96 13.94 56.38 41.77 27.42 13.82 60.39 -36.02%
EPS 0.49 -0.48 2.86 3.16 3.87 0.11 0.48 1.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3764 0.3777 0.3854 0.3847 0.3919 0.3631 0.3534 4.30%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.58 0.87 0.41 0.405 0.40 0.405 0.51 -
P/RPS 4.82 5.85 0.69 0.92 1.38 2.84 0.80 232.20%
P/EPS 306.14 -171.03 13.59 12.13 9.78 368.18 100.00 111.26%
EY 0.33 -0.58 7.36 8.25 10.23 0.27 1.00 -52.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.96 2.16 1.01 1.00 0.97 1.08 1.36 104.30%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/08/14 19/05/14 28/02/14 21/11/13 28/08/13 28/05/13 28/02/13 -
Price 1.52 1.46 0.595 0.39 0.40 0.43 0.395 -
P/RPS 4.63 9.82 1.00 0.88 1.38 3.02 0.62 283.46%
P/EPS 294.52 -287.01 19.72 11.68 9.78 390.91 77.45 144.22%
EY 0.34 -0.35 5.07 8.56 10.23 0.26 1.29 -58.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.81 3.62 1.46 0.96 0.97 1.15 1.06 135.19%

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