[DBHD] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
20-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 528.82%
YoY- 21.15%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 206,108 140,221 71,294 304,125 221,811 145,474 71,246 102.89%
PBT 12,582 8,345 3,501 25,414 8,126 3,613 3,280 144.84%
Tax -2,733 -2,161 -1,227 -5,874 -3,468 -2,133 -1,383 57.40%
NP 9,849 6,184 2,274 19,540 4,658 1,480 1,897 199.53%
-
NP to SH 9,314 5,460 1,797 20,619 3,279 1,408 1,738 205.92%
-
Tax Rate 21.72% 25.90% 35.05% 23.11% 42.68% 59.04% 42.16% -
Total Cost 196,259 134,037 69,020 284,585 217,153 143,994 69,349 99.94%
-
Net Worth 179,561 175,740 171,920 171,602 154,728 152,818 153,136 11.18%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 179,561 175,740 171,920 171,602 154,728 152,818 153,136 11.18%
NOSH 318,371 318,371 318,371 318,371 318,371 318,371 318,371 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 4.78% 4.41% 3.19% 6.42% 2.10% 1.02% 2.66% -
ROE 5.19% 3.11% 1.05% 12.02% 2.12% 0.92% 1.13% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 64.74 44.04 22.39 95.53 69.67 45.69 22.38 102.89%
EPS 2.93 1.71 0.56 6.48 1.03 0.44 0.55 204.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.564 0.552 0.54 0.539 0.486 0.48 0.481 11.18%
Adjusted Per Share Value based on latest NOSH - 318,371
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 63.07 42.91 21.82 93.07 67.88 44.52 21.80 102.90%
EPS 2.85 1.67 0.55 6.31 1.00 0.43 0.53 206.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5495 0.5378 0.5261 0.5251 0.4735 0.4677 0.4686 11.19%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.395 0.45 0.495 0.225 0.37 0.41 0.48 -
P/RPS 0.61 1.02 2.21 0.24 0.53 0.90 2.14 -56.65%
P/EPS 13.50 26.24 87.70 3.47 35.92 92.71 87.93 -71.29%
EY 7.41 3.81 1.14 28.78 2.78 1.08 1.14 247.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.82 0.92 0.42 0.76 0.85 1.00 -21.14%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 12/11/19 15/08/19 14/05/19 20/02/19 13/11/18 15/08/18 15/05/18 -
Price 0.52 0.40 0.45 0.42 0.365 0.385 0.46 -
P/RPS 0.80 0.91 2.01 0.44 0.52 0.84 2.06 -46.74%
P/EPS 17.77 23.32 79.73 6.49 35.44 87.05 84.26 -64.53%
EY 5.63 4.29 1.25 15.42 2.82 1.15 1.19 181.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.72 0.83 0.78 0.75 0.80 0.96 -2.79%

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