[DBHD] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 110.66%
YoY- 126.09%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 44,422 45,176 48,060 46,491 56,893 45,928 43,698 1.10%
PBT 12,989 841 5,313 629 -1,171 887 644 642.31%
Tax -493 -301 -2,653 -466 -332 -360 -1,434 -50.95%
NP 12,496 540 2,660 163 -1,503 527 -790 -
-
NP to SH 12,302 349 2,211 174 -1,633 730 467 787.09%
-
Tax Rate 3.80% 35.79% 49.93% 74.09% - 40.59% 222.67% -
Total Cost 31,926 44,636 45,400 46,328 58,396 45,401 44,488 -19.86%
-
Net Worth 127,965 118,660 116,466 113,845 100,087 101,173 113,768 8.16%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 127,965 118,660 116,466 113,845 100,087 101,173 113,768 8.16%
NOSH 309,095 317,272 311,408 248,571 251,475 250,428 249,491 15.36%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 28.13% 1.20% 5.53% 0.35% -2.64% 1.15% -1.81% -
ROE 9.61% 0.29% 1.90% 0.15% -1.63% 0.72% 0.41% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 14.37 14.24 15.43 18.70 22.62 18.34 17.51 -12.35%
EPS 3.98 0.11 0.71 0.07 -0.65 0.29 0.19 661.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.414 0.374 0.374 0.458 0.398 0.404 0.456 -6.24%
Adjusted Per Share Value based on latest NOSH - 248,571
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 13.59 13.82 14.71 14.23 17.41 14.05 13.37 1.09%
EPS 3.76 0.11 0.68 0.05 -0.50 0.22 0.14 798.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3916 0.3631 0.3564 0.3484 0.3063 0.3096 0.3482 8.15%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.40 0.405 0.51 0.38 0.44 0.55 0.61 -
P/RPS 2.78 2.84 3.30 2.03 1.94 3.00 3.48 -13.91%
P/EPS 10.05 368.18 71.83 542.86 -67.76 188.68 325.89 -90.18%
EY 9.95 0.27 1.39 0.18 -1.48 0.53 0.31 912.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.08 1.36 0.83 1.11 1.36 1.34 -19.39%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 28/05/13 28/02/13 29/11/12 16/08/12 29/05/12 28/02/12 -
Price 0.40 0.43 0.395 0.38 0.40 0.52 0.61 -
P/RPS 2.78 3.02 2.56 2.03 1.77 2.84 3.48 -13.91%
P/EPS 10.05 390.91 55.63 542.86 -61.60 178.39 325.89 -90.18%
EY 9.95 0.26 1.80 0.18 -1.62 0.56 0.31 912.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.15 1.06 0.83 1.01 1.29 1.34 -19.39%

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