[DBHD] QoQ Annualized Quarter Result on 2019-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 274,810 280,442 285,176 304,125 295,748 290,948 284,984 -2.39% QoQ % -2.01% -1.66% -6.23% 2.83% 1.65% 2.09% - Horiz. % 96.43% 98.41% 100.07% 106.72% 103.78% 102.09% 100.00%
PBT 16,776 16,690 14,004 25,414 10,834 7,226 13,120 17.79% QoQ % 0.52% 19.18% -44.90% 134.56% 49.94% -44.92% - Horiz. % 127.87% 127.21% 106.74% 193.70% 82.58% 55.08% 100.00%
Tax -3,644 -4,322 -4,908 -5,874 -4,624 -4,266 -5,532 -24.27% QoQ % 15.69% 11.94% 16.45% -27.03% -8.39% 22.89% - Horiz. % 65.87% 78.13% 88.72% 106.18% 83.59% 77.11% 100.00%
NP 13,132 12,368 9,096 19,540 6,210 2,960 7,588 44.10% QoQ % 6.18% 35.97% -53.45% 214.62% 109.82% -60.99% - Horiz. % 173.06% 162.99% 119.87% 257.51% 81.85% 39.01% 100.00%
NP to SH 12,418 10,920 7,188 20,619 4,372 2,816 6,952 47.17% QoQ % 13.72% 51.92% -65.14% 371.61% 55.26% -59.49% - Horiz. % 178.63% 157.08% 103.39% 296.59% 62.89% 40.51% 100.00%
Tax Rate 21.72 % 25.90 % 35.05 % 23.11 % 42.68 % 59.04 % 42.16 % -35.71% QoQ % -16.14% -26.11% 51.67% -45.85% -27.71% 40.04% - Horiz. % 51.52% 61.43% 83.14% 54.81% 101.23% 140.04% 100.00%
Total Cost 261,678 268,074 276,080 284,585 289,537 287,988 277,396 -3.81% QoQ % -2.39% -2.90% -2.99% -1.71% 0.54% 3.82% - Horiz. % 94.33% 96.64% 99.53% 102.59% 104.38% 103.82% 100.00%
Net Worth 179,561 175,740 171,920 171,602 154,728 152,818 153,136 11.19% QoQ % 2.17% 2.22% 0.19% 10.91% 1.25% -0.21% - Horiz. % 117.26% 114.76% 112.27% 112.06% 101.04% 99.79% 100.00%
Dividend 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 179,561 175,740 171,920 171,602 154,728 152,818 153,136 11.19% QoQ % 2.17% 2.22% 0.19% 10.91% 1.25% -0.21% - Horiz. % 117.26% 114.76% 112.27% 112.06% 101.04% 99.79% 100.00%
NOSH 318,371 318,371 318,371 318,371 318,371 318,371 318,371 0.00% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 4.78 % 4.41 % 3.19 % 6.42 % 2.10 % 1.02 % 2.66 % 47.76% QoQ % 8.39% 38.24% -50.31% 205.71% 105.88% -61.65% - Horiz. % 179.70% 165.79% 119.92% 241.35% 78.95% 38.35% 100.00%
ROE 6.92 % 6.21 % 4.18 % 12.02 % 2.83 % 1.84 % 4.54 % 32.41% QoQ % 11.43% 48.56% -65.22% 324.74% 53.80% -59.47% - Horiz. % 152.42% 136.78% 92.07% 264.76% 62.33% 40.53% 100.00%
Per Share 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 86.32 88.09 89.57 95.53 92.89 91.39 89.51 -2.39% QoQ % -2.01% -1.65% -6.24% 2.84% 1.64% 2.10% - Horiz. % 96.44% 98.41% 100.07% 106.73% 103.78% 102.10% 100.00%
EPS 3.91 3.42 2.24 6.48 1.37 0.88 2.20 46.67% QoQ % 14.33% 52.68% -65.43% 372.99% 55.68% -60.00% - Horiz. % 177.73% 155.45% 101.82% 294.55% 62.27% 40.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.5640 0.5520 0.5400 0.5390 0.4860 0.4800 0.4810 11.19% QoQ % 2.17% 2.22% 0.19% 10.91% 1.25% -0.21% - Horiz. % 117.26% 114.76% 112.27% 112.06% 101.04% 99.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,371 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 86.32 88.09 89.57 95.53 92.89 91.39 89.51 -2.39% QoQ % -2.01% -1.65% -6.24% 2.84% 1.64% 2.10% - Horiz. % 96.44% 98.41% 100.07% 106.73% 103.78% 102.10% 100.00%
EPS 3.91 3.42 2.24 6.48 1.37 0.88 2.18 47.57% QoQ % 14.33% 52.68% -65.43% 372.99% 55.68% -59.63% - Horiz. % 179.36% 156.88% 102.75% 297.25% 62.84% 40.37% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.5640 0.5520 0.5400 0.5390 0.4860 0.4800 0.4810 11.19% QoQ % 2.17% 2.22% 0.19% 10.91% 1.25% -0.21% - Horiz. % 117.26% 114.76% 112.27% 112.06% 101.04% 99.79% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.3950 0.4500 0.4950 0.2250 0.3700 0.4100 0.4800 -
P/RPS 0.46 0.51 0.55 0.24 0.40 0.45 0.54 -10.13% QoQ % -9.80% -7.27% 129.17% -40.00% -11.11% -16.67% - Horiz. % 85.19% 94.44% 101.85% 44.44% 74.07% 83.33% 100.00%
P/EPS 10.13 13.12 21.92 3.47 26.94 46.35 21.98 -40.31% QoQ % -22.79% -40.15% 531.70% -87.12% -41.88% 110.87% - Horiz. % 46.09% 59.69% 99.73% 15.79% 122.57% 210.87% 100.00%
EY 9.88 7.62 4.56 28.78 3.71 2.16 4.55 67.61% QoQ % 29.66% 67.11% -84.16% 675.74% 71.76% -52.53% - Horiz. % 217.14% 167.47% 100.22% 632.53% 81.54% 47.47% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.70 0.82 0.92 0.42 0.76 0.85 1.00 -21.15% QoQ % -14.63% -10.87% 119.05% -44.74% -10.59% -15.00% - Horiz. % 70.00% 82.00% 92.00% 42.00% 76.00% 85.00% 100.00%
Price Multiplier on Announcement Date 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date - 15/08/19 14/05/19 20/02/19 13/11/18 15/08/18 15/05/18 -
Price 0.5200 0.4000 0.4500 0.4200 0.3650 0.3850 0.4600 -
P/RPS 0.60 0.45 0.50 0.44 0.39 0.42 0.51 11.43% QoQ % 33.33% -10.00% 13.64% 12.82% -7.14% -17.65% - Horiz. % 117.65% 88.24% 98.04% 86.27% 76.47% 82.35% 100.00%
P/EPS 13.33 11.66 19.93 6.49 26.58 43.53 21.07 -26.28% QoQ % 14.32% -41.50% 207.09% -75.58% -38.94% 106.60% - Horiz. % 63.27% 55.34% 94.59% 30.80% 126.15% 206.60% 100.00%
EY 7.50 8.57 5.02 15.42 3.76 2.30 4.75 35.56% QoQ % -12.49% 70.72% -67.44% 310.11% 63.48% -51.58% - Horiz. % 157.89% 180.42% 105.68% 324.63% 79.16% 48.42% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.92 0.72 0.83 0.78 0.75 0.80 0.96 -2.79% QoQ % 27.78% -13.25% 6.41% 4.00% -6.25% -16.67% - Horiz. % 95.83% 75.00% 86.46% 81.25% 78.12% 83.33% 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.
Comment
2. 3QFY2019 - 12.11.2019.pdf 
