[DBHD] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 32.25%
YoY- -109.3%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 211,326 222,025 208,905 195,199 195,814 184,618 184,254 9.59%
PBT 5,414 13,048 5,175 414 57 8,169 10,201 -34.52%
Tax -5,124 -5,899 -4,879 -2,439 -2,551 -1,316 -1,250 156.79%
NP 290 7,149 296 -2,025 -2,494 6,853 8,951 -89.90%
-
NP to SH -1,115 6,424 296 -1,168 -1,724 7,429 9,336 -
-
Tax Rate 94.64% 45.21% 94.28% 589.13% 4,475.44% 16.11% 12.25% -
Total Cost 211,036 214,876 208,609 197,224 198,308 177,765 175,303 13.20%
-
Net Worth 100,849 143,108 117,257 120,947 123,780 123,430 126,848 -14.21%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 100,849 143,108 117,257 120,947 123,780 123,430 126,848 -14.21%
NOSH 261,267 357,770 305,357 310,121 310,227 306,279 311,666 -11.12%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 0.14% 3.22% 0.14% -1.04% -1.27% 3.71% 4.86% -
ROE -1.11% 4.49% 0.25% -0.97% -1.39% 6.02% 7.36% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 80.88 62.06 68.41 62.94 63.12 60.28 59.12 23.30%
EPS -0.43 1.80 0.10 -0.38 -0.56 2.43 3.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.386 0.40 0.384 0.39 0.399 0.403 0.407 -3.47%
Adjusted Per Share Value based on latest NOSH - 310,121
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 64.67 67.94 63.93 59.73 59.92 56.50 56.38 9.60%
EPS -0.34 1.97 0.09 -0.36 -0.53 2.27 2.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3086 0.4379 0.3588 0.3701 0.3788 0.3777 0.3882 -14.22%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.80 0.92 0.935 1.32 1.58 0.87 0.41 -
P/RPS 0.99 1.48 1.37 2.10 2.50 1.44 0.69 27.29%
P/EPS -187.46 51.24 964.56 -350.48 -284.32 35.87 13.69 -
EY -0.53 1.95 0.10 -0.29 -0.35 2.79 7.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 2.30 2.43 3.38 3.96 2.16 1.01 61.56%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 22/05/15 15/04/15 21/11/14 22/08/14 19/05/14 28/02/14 -
Price 0.51 0.88 0.915 1.27 1.52 1.46 0.595 -
P/RPS 0.63 1.42 1.34 2.02 2.41 2.42 1.01 -27.05%
P/EPS -119.50 49.01 943.93 -337.20 -273.52 60.19 19.86 -
EY -0.84 2.04 0.11 -0.30 -0.37 1.66 5.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 2.20 2.38 3.26 3.81 3.62 1.46 -6.51%

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