Highlights

[DBHD] YoY Quarter Result on 2020-06-30 [#2]

Stock [DBHD]: DAMANSARA REALTY BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     20.81%    YoY -     -145.40%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 46,868 68,927 74,228 66,702 44,604 44,919 55,618 -2.81%
  YoY % -32.00% -7.14% 11.28% 49.54% -0.70% -19.24% -
  Horiz. % 84.27% 123.93% 133.46% 119.93% 80.20% 80.76% 100.00%
PBT -2,324 4,844 333 6,499 -5,024 -2,757 4,877 -
  YoY % -147.98% 1,354.65% -94.88% 229.36% -82.23% -156.53% -
  Horiz. % -47.65% 99.32% 6.83% 133.26% -103.01% -56.53% 100.00%
Tax 290 -934 -750 -1,983 -698 -953 -1,728 -
  YoY % 131.05% -24.53% 62.18% -184.10% 26.76% 44.85% -
  Horiz. % -16.78% 54.05% 43.40% 114.76% 40.39% 55.15% 100.00%
NP -2,034 3,910 -417 4,516 -5,722 -3,710 3,149 -
  YoY % -152.02% 1,037.65% -109.23% 178.92% -54.23% -217.82% -
  Horiz. % -64.59% 124.17% -13.24% 143.41% -181.71% -117.82% 100.00%
NP to SH -1,663 3,663 -330 4,541 -6,016 -3,710 3,149 -
  YoY % -145.40% 1,210.00% -107.27% 175.48% -62.16% -217.82% -
  Horiz. % -52.81% 116.32% -10.48% 144.20% -191.04% -117.82% 100.00%
Tax Rate - % 19.28 % 225.23 % 30.51 % - % - % 35.43 % -
  YoY % 0.00% -91.44% 638.22% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 54.42% 635.70% 86.11% 0.00% 0.00% 100.00%
Total Cost 48,902 65,017 74,645 62,186 50,326 48,629 52,469 -1.17%
  YoY % -24.79% -12.90% 20.04% 23.57% 3.49% -7.32% -
  Horiz. % 93.20% 123.92% 142.26% 118.52% 95.92% 92.68% 100.00%
Net Worth 185,610 175,740 152,818 91,128 105,124 100,849 123,780 6.98%
  YoY % 5.62% 15.00% 67.69% -13.31% 4.24% -18.53% -
  Horiz. % 149.95% 141.98% 123.46% 73.62% 84.93% 81.47% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 185,610 175,740 152,818 91,128 105,124 100,849 123,780 6.98%
  YoY % 5.62% 15.00% 67.69% -13.31% 4.24% -18.53% -
  Horiz. % 149.95% 141.98% 123.46% 73.62% 84.93% 81.47% 100.00%
NOSH 318,371 318,371 318,371 308,911 310,103 261,267 310,227 0.43%
  YoY % 0.00% 0.00% 3.06% -0.38% 18.69% -15.78% -
  Horiz. % 102.63% 102.63% 102.63% 99.58% 99.96% 84.22% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -4.34 % 5.67 % -0.56 % 6.77 % -12.83 % -8.26 % 5.66 % -
  YoY % -176.54% 1,112.50% -108.27% 152.77% -55.33% -245.94% -
  Horiz. % -76.68% 100.18% -9.89% 119.61% -226.68% -145.94% 100.00%
ROE -0.90 % 2.08 % -0.22 % 4.98 % -5.72 % -3.68 % 2.54 % -
  YoY % -143.27% 1,045.45% -104.42% 187.06% -55.43% -244.88% -
  Horiz. % -35.43% 81.89% -8.66% 196.06% -225.20% -144.88% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 14.72 21.65 23.31 21.59 14.38 17.19 17.93 -3.23%
  YoY % -32.01% -7.12% 7.97% 50.14% -16.35% -4.13% -
  Horiz. % 82.10% 120.75% 130.01% 120.41% 80.20% 95.87% 100.00%
EPS -0.52 1.15 -0.10 1.47 -1.94 -1.42 -0.96 -9.71%
  YoY % -145.22% 1,250.00% -106.80% 175.77% -36.62% -47.92% -
  Horiz. % 54.17% -119.79% 10.42% -153.13% 202.08% 147.92% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5830 0.5520 0.4800 0.2950 0.3390 0.3860 0.3990 6.52%
  YoY % 5.62% 15.00% 62.71% -12.98% -12.18% -3.26% -
  Horiz. % 146.12% 138.35% 120.30% 73.93% 84.96% 96.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,371
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 14.72 21.65 23.31 20.95 14.01 14.11 17.47 -2.81%
  YoY % -32.01% -7.12% 11.26% 49.54% -0.71% -19.23% -
  Horiz. % 84.26% 123.93% 133.43% 119.92% 80.19% 80.77% 100.00%
EPS -0.52 1.15 -0.10 1.43 -1.89 -1.17 0.99 -
  YoY % -145.22% 1,250.00% -106.99% 175.66% -61.54% -218.18% -
  Horiz. % -52.53% 116.16% -10.10% 144.44% -190.91% -118.18% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5830 0.5520 0.4800 0.2862 0.3302 0.3168 0.3888 6.98%
  YoY % 5.62% 15.00% 67.71% -13.33% 4.23% -18.52% -
  Horiz. % 149.95% 141.98% 123.46% 73.61% 84.93% 81.48% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.3800 0.4500 0.4100 0.5400 0.6500 0.8000 1.5800 -
P/RPS 2.58 2.08 1.76 2.50 4.52 4.65 8.81 -18.49%
  YoY % 24.04% 18.18% -29.60% -44.69% -2.80% -47.22% -
  Horiz. % 29.28% 23.61% 19.98% 28.38% 51.31% 52.78% 100.00%
P/EPS -72.75 39.11 -395.55 36.73 -33.51 -56.34 155.66 -
  YoY % -286.01% 109.89% -1,176.91% 209.61% 40.52% -136.19% -
  Horiz. % -46.74% 25.13% -254.11% 23.60% -21.53% -36.19% 100.00%
EY -1.37 2.56 -0.25 2.72 -2.98 -1.77 0.64 -
  YoY % -153.52% 1,124.00% -109.19% 191.28% -68.36% -376.56% -
  Horiz. % -214.06% 400.00% -39.06% 425.00% -465.62% -276.56% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.65 0.82 0.85 1.83 1.92 2.07 3.96 -25.98%
  YoY % -20.73% -3.53% -53.55% -4.69% -7.25% -47.73% -
  Horiz. % 16.41% 20.71% 21.46% 46.21% 48.48% 52.27% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 15/08/19 15/08/18 28/08/17 26/08/16 28/08/15 22/08/14 -
Price 0.3350 0.4000 0.3850 0.5200 0.7050 0.5100 1.5200 -
P/RPS 2.28 1.85 1.65 2.41 4.90 2.97 8.48 -19.65%
  YoY % 23.24% 12.12% -31.54% -50.82% 64.98% -64.98% -
  Horiz. % 26.89% 21.82% 19.46% 28.42% 57.78% 35.02% 100.00%
P/EPS -64.13 34.77 -371.43 35.37 -36.34 -35.92 149.74 -
  YoY % -284.44% 109.36% -1,150.13% 197.33% -1.17% -123.99% -
  Horiz. % -42.83% 23.22% -248.05% 23.62% -24.27% -23.99% 100.00%
EY -1.56 2.88 -0.27 2.83 -2.75 -2.78 0.67 -
  YoY % -154.17% 1,166.67% -109.54% 202.91% 1.08% -514.93% -
  Horiz. % -232.84% 429.85% -40.30% 422.39% -410.45% -414.93% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.57 0.72 0.80 1.76 2.08 1.32 3.81 -27.12%
  YoY % -20.83% -10.00% -54.55% -15.38% 57.58% -65.35% -
  Horiz. % 14.96% 18.90% 21.00% 46.19% 54.59% 34.65% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

314  718  494  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.195-0.03 
 AT 0.085-0.005 
 DGSB 0.23+0.035 
 MAHSING 1.13-0.05 
 PHB 0.0250.00 
 IMPIANA 0.10+0.02 
 SUPERMX-C1I 0.15-0.02 
 LUSTER-WA 0.105-0.02 
 VC 0.05-0.01 
 ISTONE 0.245+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS