[DBHD] QoQ Annualized Quarter Result on 2019-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 294,319 274,810 280,442 285,176 304,125 295,748 290,948 0.77% QoQ % 7.10% -2.01% -1.66% -6.23% 2.83% 1.65% - Horiz. % 101.16% 94.45% 96.39% 98.02% 104.53% 101.65% 100.00%
PBT 27,345 16,776 16,690 14,004 25,414 10,834 7,226 142.25% QoQ % 63.00% 0.52% 19.18% -44.90% 134.56% 49.94% - Horiz. % 378.43% 232.16% 230.97% 193.80% 351.70% 149.94% 100.00%
Tax -4,032 -3,644 -4,322 -4,908 -5,874 -4,624 -4,266 -3.68% QoQ % -10.65% 15.69% 11.94% 16.45% -27.03% -8.39% - Horiz. % 94.51% 85.42% 101.31% 115.05% 137.69% 108.39% 100.00%
NP 23,313 13,132 12,368 9,096 19,540 6,210 2,960 294.37% QoQ % 77.53% 6.18% 35.97% -53.45% 214.62% 109.82% - Horiz. % 787.60% 443.65% 417.84% 307.30% 660.14% 209.82% 100.00%
NP to SH 23,981 12,418 10,920 7,188 20,619 4,372 2,816 315.40% QoQ % 93.10% 13.72% 51.92% -65.14% 371.61% 55.26% - Horiz. % 851.60% 441.00% 387.78% 255.26% 732.21% 155.26% 100.00%
Tax Rate 14.74 % 21.72 % 25.90 % 35.05 % 23.11 % 42.68 % 59.04 % -60.25% QoQ % -32.14% -16.14% -26.11% 51.67% -45.85% -27.71% - Horiz. % 24.97% 36.79% 43.87% 59.37% 39.14% 72.29% 100.00%
Total Cost 271,006 261,678 268,074 276,080 284,585 289,537 287,988 -3.96% QoQ % 3.56% -2.39% -2.90% -2.99% -1.71% 0.54% - Horiz. % 94.10% 90.86% 93.09% 95.87% 98.82% 100.54% 100.00%
Net Worth 194,206 179,561 175,740 171,920 171,602 154,728 152,818 17.27% QoQ % 8.16% 2.17% 2.22% 0.19% 10.91% 1.25% - Horiz. % 127.08% 117.50% 115.00% 112.50% 112.29% 101.25% 100.00%
Dividend 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 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 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 194,206 179,561 175,740 171,920 171,602 154,728 152,818 17.27% QoQ % 8.16% 2.17% 2.22% 0.19% 10.91% 1.25% - Horiz. % 127.08% 117.50% 115.00% 112.50% 112.29% 101.25% 100.00%
NOSH 318,371 318,371 318,371 318,371 318,371 318,371 318,371 - 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 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 7.92 % 4.78 % 4.41 % 3.19 % 6.42 % 2.10 % 1.02 % 290.66% QoQ % 65.69% 8.39% 38.24% -50.31% 205.71% 105.88% - Horiz. % 776.47% 468.63% 432.35% 312.75% 629.41% 205.88% 100.00%
ROE 12.35 % 6.92 % 6.21 % 4.18 % 12.02 % 2.83 % 1.84 % 254.59% QoQ % 78.47% 11.43% 48.56% -65.22% 324.74% 53.80% - Horiz. % 671.20% 376.09% 337.50% 227.17% 653.26% 153.80% 100.00%
Per Share 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 92.45 86.32 88.09 89.57 95.53 92.89 91.39 0.77% QoQ % 7.10% -2.01% -1.65% -6.24% 2.84% 1.64% - Horiz. % 101.16% 94.45% 96.39% 98.01% 104.53% 101.64% 100.00%
EPS 7.53 3.91 3.42 2.24 6.48 1.37 0.88 316.72% QoQ % 92.58% 14.33% 52.68% -65.43% 372.99% 55.68% - Horiz. % 855.68% 444.32% 388.64% 254.55% 736.36% 155.68% 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 0.6100 0.5640 0.5520 0.5400 0.5390 0.4860 0.4800 17.27% QoQ % 8.16% 2.17% 2.22% 0.19% 10.91% 1.25% - Horiz. % 127.08% 117.50% 115.00% 112.50% 112.29% 101.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,371 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 92.45 86.32 88.09 89.57 95.53 92.89 91.39 0.77% QoQ % 7.10% -2.01% -1.65% -6.24% 2.84% 1.64% - Horiz. % 101.16% 94.45% 96.39% 98.01% 104.53% 101.64% 100.00%
EPS 7.53 3.91 3.42 2.24 6.48 1.37 0.88 316.72% QoQ % 92.58% 14.33% 52.68% -65.43% 372.99% 55.68% - Horiz. % 855.68% 444.32% 388.64% 254.55% 736.36% 155.68% 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 0.6100 0.5640 0.5520 0.5400 0.5390 0.4860 0.4800 17.27% QoQ % 8.16% 2.17% 2.22% 0.19% 10.91% 1.25% - Horiz. % 127.08% 117.50% 115.00% 112.50% 112.29% 101.25% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.4300 0.3950 0.4500 0.4950 0.2250 0.3700 0.4100 -
P/RPS 0.47 0.46 0.51 0.55 0.24 0.40 0.45 2.93% QoQ % 2.17% -9.80% -7.27% 129.17% -40.00% -11.11% - Horiz. % 104.44% 102.22% 113.33% 122.22% 53.33% 88.89% 100.00%
P/EPS 5.71 10.13 13.12 21.92 3.47 26.94 46.35 -75.15% QoQ % -43.63% -22.79% -40.15% 531.70% -87.12% -41.88% - Horiz. % 12.32% 21.86% 28.31% 47.29% 7.49% 58.12% 100.00%
EY 17.52 9.88 7.62 4.56 28.78 3.71 2.16 302.16% QoQ % 77.33% 29.66% 67.11% -84.16% 675.74% 71.76% - Horiz. % 811.11% 457.41% 352.78% 211.11% 1,332.41% 171.76% 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 0.70 0.82 0.92 0.42 0.76 0.85 -12.11% QoQ % 0.00% -14.63% -10.87% 119.05% -44.74% -10.59% - Horiz. % 82.35% 82.35% 96.47% 108.24% 49.41% 89.41% 100.00%
Price Multiplier on Announcement Date 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 19/02/20 - 15/08/19 14/05/19 20/02/19 13/11/18 15/08/18 -
Price 0.4500 0.5200 0.4000 0.4500 0.4200 0.3650 0.3850 -
P/RPS 0.49 0.60 0.45 0.50 0.44 0.39 0.42 10.79% QoQ % -18.33% 33.33% -10.00% 13.64% 12.82% -7.14% - Horiz. % 116.67% 142.86% 107.14% 119.05% 104.76% 92.86% 100.00%
P/EPS 5.97 13.33 11.66 19.93 6.49 26.58 43.53 -73.31% QoQ % -55.21% 14.32% -41.50% 207.09% -75.58% -38.94% - Horiz. % 13.71% 30.62% 26.79% 45.78% 14.91% 61.06% 100.00%
EY 16.74 7.50 8.57 5.02 15.42 3.76 2.30 274.21% QoQ % 123.20% -12.49% 70.72% -67.44% 310.11% 63.48% - Horiz. % 727.83% 326.09% 372.61% 218.26% 670.43% 163.48% 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 0.74 0.92 0.72 0.83 0.78 0.75 0.80 -5.05% QoQ % -19.57% 27.78% -13.25% 6.41% 4.00% -6.25% - Horiz. % 92.50% 115.00% 90.00% 103.75% 97.50% 93.75% 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 
