[DBHD] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
14-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 0.29%
YoY- 2.87%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 294,319 288,422 298,872 304,173 304,125 289,057 277,480 3.99%
PBT 27,345 29,871 30,147 25,636 25,415 21,632 17,980 32.14%
Tax -4,032 -5,139 -5,902 -5,718 -5,874 -2,108 -1,097 137.59%
NP 23,313 24,732 24,245 19,918 19,541 19,524 16,883 23.93%
-
NP to SH 23,981 26,654 24,671 20,678 20,619 18,008 15,231 35.22%
-
Tax Rate 14.74% 17.20% 19.58% 22.30% 23.11% 9.74% 6.10% -
Total Cost 271,006 263,690 274,627 284,255 284,584 269,533 260,597 2.63%
-
Net Worth 194,206 179,561 175,740 171,920 171,602 154,728 152,818 17.27%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 194,206 179,561 175,740 171,920 171,602 154,728 152,818 17.27%
NOSH 318,371 318,371 318,371 318,371 318,371 318,371 318,371 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 7.92% 8.57% 8.11% 6.55% 6.43% 6.75% 6.08% -
ROE 12.35% 14.84% 14.04% 12.03% 12.02% 11.64% 9.97% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 92.45 90.59 93.88 95.54 95.53 90.79 87.16 3.99%
EPS 7.53 8.37 7.75 6.49 6.48 5.66 4.78 35.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.564 0.552 0.54 0.539 0.486 0.48 17.27%
Adjusted Per Share Value based on latest NOSH - 318,371
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 90.07 88.26 91.46 93.08 93.07 88.46 84.91 4.00%
EPS 7.34 8.16 7.55 6.33 6.31 5.51 4.66 35.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5943 0.5495 0.5378 0.5261 0.5251 0.4735 0.4677 17.26%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.43 0.395 0.45 0.495 0.225 0.37 0.41 -
P/RPS 0.47 0.44 0.48 0.52 0.24 0.41 0.47 0.00%
P/EPS 5.71 4.72 5.81 7.62 3.47 6.54 8.57 -23.65%
EY 17.52 21.19 17.22 13.12 28.78 15.29 11.67 31.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.70 0.82 0.92 0.42 0.76 0.85 -12.10%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 19/02/20 12/11/19 15/08/19 14/05/19 20/02/19 13/11/18 15/08/18 -
Price 0.45 0.485 0.44 0.45 0.44 0.365 0.385 -
P/RPS 0.49 0.54 0.47 0.47 0.46 0.40 0.44 7.41%
P/EPS 5.97 5.79 5.68 6.93 6.79 6.45 8.05 -18.02%
EY 16.74 17.26 17.61 14.43 14.72 15.50 12.43 21.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.86 0.80 0.83 0.82 0.75 0.80 -5.05%

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