[DBHD] YoY TTM 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- 76.25%
YoY- 97.95%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 215,677 195,199 184,551 193,010 89,614 40,507 41,993 31.33%
PBT 4,721 414 17,451 989 -10,899 7,782 -9,606 -
Tax -6,921 -2,439 -3,977 -2,592 -1,046 780 -822 42.60%
NP -2,200 -2,025 13,474 -1,603 -11,945 8,562 -10,428 -22.83%
-
NP to SH -3,526 -1,168 12,553 -262 -12,754 7,971 -9,351 -14.99%
-
Tax Rate 146.60% 589.13% 22.79% 262.08% - -10.02% - -
Total Cost 217,877 197,224 171,077 194,613 101,559 31,945 52,421 26.78%
-
Net Worth 62,141 120,947 124,993 113,845 101,557 115,926 183,309 -16.49%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 62,141 120,947 124,993 113,845 101,557 115,926 183,309 -16.49%
NOSH 167,047 310,121 307,866 248,571 250,759 250,380 425,312 -14.41%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -1.02% -1.04% 7.30% -0.83% -13.33% 21.14% -24.83% -
ROE -5.67% -0.97% 10.04% -0.23% -12.56% 6.88% -5.10% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 129.11 62.94 59.95 77.65 35.74 16.18 9.87 53.46%
EPS -2.11 -0.38 4.08 -0.11 -5.09 3.18 -2.20 -0.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.372 0.39 0.406 0.458 0.405 0.463 0.431 -2.42%
Adjusted Per Share Value based on latest NOSH - 248,571
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 66.00 59.73 56.48 59.06 27.42 12.40 12.85 31.33%
EPS -1.08 -0.36 3.84 -0.08 -3.90 2.44 -2.86 -14.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1902 0.3701 0.3825 0.3484 0.3108 0.3548 0.561 -16.48%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.59 1.32 0.405 0.38 0.58 0.75 0.75 -
P/RPS 0.46 2.10 0.68 0.49 1.62 4.64 7.60 -37.32%
P/EPS -27.95 -350.48 9.93 -360.52 -11.40 23.56 -34.11 -3.26%
EY -3.58 -0.29 10.07 -0.28 -8.77 4.24 -2.93 3.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 3.38 1.00 0.83 1.43 1.62 1.74 -1.49%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 21/11/14 21/11/13 29/11/12 25/11/11 29/11/10 30/11/09 -
Price 0.89 1.27 0.39 0.38 0.70 0.70 0.75 -
P/RPS 0.69 2.02 0.65 0.49 1.96 4.33 7.60 -32.94%
P/EPS -42.16 -337.20 9.56 -360.52 -13.76 21.99 -34.11 3.59%
EY -2.37 -0.30 10.45 -0.28 -7.27 4.55 -2.93 -3.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 3.26 0.96 0.83 1.73 1.51 1.74 5.43%

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