[DBHD] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[DBHD] DAMANSARA HOLDINGS BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -25.63%
YoY- 529.96%
Quarter Report
Latest QR
Upcoming QR
DBHD's Result
DBHD's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 183,199 207,222 208,905 184,254 197,372 99,154 63,236 19.37%
PBT -24,565 2,222 5,175 10,201 5,658 -880 -8,046 20.42%
Tax -3,311 -5,142 -4,879 -1,250 -3,811 -2,122 -538 35.33%
NP -27,876 -2,920 296 8,951 1,847 -3,002 -8,584 21.66%
-
NP to SH -27,117 -4,383 296 9,336 1,482 -1,350 -8,847 20.50%
-
Tax Rate - 231.41% 94.28% 12.25% 67.36% - - -
Total Cost 211,075 210,142 208,609 175,303 195,525 102,156 71,820 19.66%
-
Net Worth 87,551 74,770 117,257 126,848 116,466 113,768 104,865 -2.96%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 87,551 74,770 117,257 126,848 116,466 113,768 104,865 -2.96%
NOSH 309,371 201,538 305,357 311,666 311,408 249,491 250,274 3.59%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -15.22% -1.41% 0.14% 4.86% 0.94% -3.03% -13.57% -
ROE -30.97% -5.86% 0.25% 7.36% 1.27% -1.19% -8.44% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 59.22 102.82 68.41 59.12 63.38 39.74 25.27 15.23%
EPS -8.77 -2.17 0.10 3.00 0.48 -0.54 -3.53 16.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.283 0.371 0.384 0.407 0.374 0.456 0.419 -6.32%
Adjusted Per Share Value based on latest NOSH - 311,666
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 56.06 63.41 63.93 56.38 60.40 30.34 19.35 19.37%
EPS -8.30 -1.34 0.09 2.86 0.45 -0.41 -2.71 20.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2679 0.2288 0.3588 0.3882 0.3564 0.3482 0.3209 -2.96%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.525 0.755 0.935 0.41 0.51 0.61 0.76 -
P/RPS 0.89 0.73 1.37 0.69 0.80 1.53 3.01 -18.36%
P/EPS -5.99 -34.72 964.56 13.69 107.16 -112.73 -21.50 -19.16%
EY -16.70 -2.88 0.10 7.31 0.93 -0.89 -4.65 23.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 2.04 2.43 1.01 1.36 1.34 1.81 0.45%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 26/02/16 15/04/15 28/02/14 28/02/13 28/02/12 28/02/11 -
Price 0.605 0.63 0.915 0.595 0.395 0.61 0.61 -
P/RPS 1.02 0.61 1.34 1.01 0.62 1.53 2.41 -13.33%
P/EPS -6.90 -28.97 943.93 19.86 83.00 -112.73 -17.26 -14.15%
EY -14.49 -3.45 0.11 5.03 1.20 -0.89 -5.79 16.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 1.70 2.38 1.46 1.06 1.34 1.46 6.57%

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