[DBHD] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 336.47%
YoY- 150.34%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 234,640 182,160 180,704 183,712 5,572 4,784 10,536 67.69%
PBT 26,728 -4,764 3,364 3,548 -5,468 7,880 1,740 57.63%
Tax -5,548 -1,468 -1,204 -1,440 -176 -3,796 -52 117.70%
NP 21,180 -6,232 2,160 2,108 -5,644 4,084 1,688 52.40%
-
NP to SH 21,180 -6,232 1,396 2,920 -5,800 5,124 3,508 34.92%
-
Tax Rate 20.76% - 35.79% 40.59% - 48.17% 2.99% -
Total Cost 213,460 188,392 178,544 181,604 11,216 700 8,848 69.94%
-
Net Worth 143,108 123,430 118,660 101,173 103,000 115,289 116,401 3.50%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 143,108 123,430 118,660 101,173 103,000 115,289 116,401 3.50%
NOSH 357,770 306,279 317,272 250,428 250,000 251,176 797,272 -12.49%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 9.03% -3.42% 1.20% 1.15% -101.29% 85.37% 16.02% -
ROE 14.80% -5.05% 1.18% 2.89% -5.63% 4.44% 3.01% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 65.58 59.48 56.96 73.36 2.23 1.90 1.32 91.67%
EPS 5.92 -1.72 0.44 1.16 -2.32 2.04 0.44 54.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.403 0.374 0.404 0.412 0.459 0.146 18.28%
Adjusted Per Share Value based on latest NOSH - 250,428
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 71.80 55.74 55.30 56.22 1.71 1.46 3.22 67.72%
EPS 6.48 -1.91 0.43 0.89 -1.77 1.57 1.07 34.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4379 0.3777 0.3631 0.3096 0.3152 0.3528 0.3562 3.49%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.92 0.87 0.405 0.55 0.57 0.75 0.41 -
P/RPS 1.40 1.46 0.71 0.75 25.57 39.38 31.03 -40.32%
P/EPS 15.54 -42.76 92.05 47.17 -24.57 36.76 93.18 -25.79%
EY 6.43 -2.34 1.09 2.12 -4.07 2.72 1.07 34.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 2.16 1.08 1.36 1.38 1.63 2.81 -3.28%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 22/05/15 19/05/14 28/05/13 29/05/12 23/05/11 27/05/10 26/05/09 -
Price 0.88 1.46 0.43 0.52 0.50 0.80 0.75 -
P/RPS 1.34 2.45 0.75 0.71 22.43 42.00 56.75 -46.42%
P/EPS 14.86 -71.75 97.73 44.60 -21.55 39.22 170.45 -33.39%
EY 6.73 -1.39 1.02 2.24 -4.64 2.55 0.59 50.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 3.62 1.15 1.29 1.21 1.74 5.14 -13.18%

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