[DBHD] QoQ TTM 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- 14.5%
YoY- 21.15%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 288,422 298,872 304,173 304,125 289,057 277,480 269,954 4.50%
PBT 29,871 30,147 25,636 25,415 21,632 17,980 24,146 15.22%
Tax -5,139 -5,902 -5,718 -5,874 -2,108 -1,097 -2,330 69.35%
NP 24,732 24,245 19,918 19,541 19,524 16,883 21,816 8.71%
-
NP to SH 26,654 24,671 20,678 20,619 18,008 15,231 20,102 20.67%
-
Tax Rate 17.20% 19.58% 22.30% 23.11% 9.74% 6.10% 9.65% -
Total Cost 263,690 274,627 284,255 284,584 269,533 260,597 248,138 4.13%
-
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 8.57% 8.11% 6.55% 6.43% 6.75% 6.08% 8.08% -
ROE 14.84% 14.04% 12.03% 12.02% 11.64% 9.97% 13.13% -
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 90.59 93.88 95.54 95.53 90.79 87.16 84.79 4.50%
EPS 8.37 7.75 6.49 6.48 5.66 4.78 6.31 20.70%
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 88.26 91.46 93.08 93.07 88.46 84.91 82.61 4.50%
EPS 8.16 7.55 6.33 6.31 5.51 4.66 6.15 20.72%
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 0.44 0.48 0.52 0.24 0.41 0.47 0.57 -15.83%
P/EPS 4.72 5.81 7.62 3.47 6.54 8.57 7.60 -27.18%
EY 21.19 17.22 13.12 28.78 15.29 11.67 13.15 37.40%
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 0.485 0.44 0.45 0.44 0.365 0.385 0.46 -
P/RPS 0.54 0.47 0.47 0.46 0.40 0.44 0.54 0.00%
P/EPS 5.79 5.68 6.93 6.79 6.45 8.05 7.29 -14.22%
EY 17.26 17.61 14.43 14.72 15.50 12.43 13.73 16.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.80 0.83 0.82 0.75 0.80 0.96 -7.06%

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