[DBHD] QoQ Quarter Result on 2019-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 88,211 65,887 68,927 71,294 82,314 76,337 74,228 12.16% QoQ % 33.88% -4.41% -3.32% -13.39% 7.83% 2.84% - Horiz. % 118.84% 88.76% 92.86% 96.05% 110.89% 102.84% 100.00%
PBT 14,763 4,237 4,844 3,501 17,289 4,513 333 1,144.00% QoQ % 248.43% -12.53% 38.36% -79.75% 283.09% 1,255.26% - Horiz. % 4,433.33% 1,272.37% 1,454.65% 1,051.35% 5,191.89% 1,355.26% 100.00%
Tax -1,299 -572 -934 -1,227 -2,406 -1,335 -750 44.08% QoQ % -127.10% 38.76% 23.88% 49.00% -80.22% -78.00% - Horiz. % 173.20% 76.27% 124.53% 163.60% 320.80% 178.00% 100.00%
NP 13,464 3,665 3,910 2,274 14,883 3,178 -417 - QoQ % 267.37% -6.27% 71.94% -84.72% 368.31% 862.11% - Horiz. % -3,228.78% -878.90% -937.65% -545.32% -3,569.06% -762.11% 100.00%
NP to SH 14,667 3,854 3,663 1,797 17,340 1,871 -330 - QoQ % 280.57% 5.21% 103.84% -89.64% 826.78% 666.97% - Horiz. % -4,444.55% -1,167.88% -1,110.00% -544.55% -5,254.55% -566.97% 100.00%
Tax Rate 8.80 % 13.50 % 19.28 % 35.05 % 13.92 % 29.58 % 225.23 % -88.42% QoQ % -34.81% -29.98% -44.99% 151.80% -52.94% -86.87% - Horiz. % 3.91% 5.99% 8.56% 15.56% 6.18% 13.13% 100.00%
Total Cost 74,747 62,222 65,017 69,020 67,431 73,159 74,645 0.09% QoQ % 20.13% -4.30% -5.80% 2.36% -7.83% -1.99% - Horiz. % 100.14% 83.36% 87.10% 92.46% 90.34% 98.01% 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 15.26 % 5.56 % 5.67 % 3.19 % 18.08 % 4.16 % -0.56 % - QoQ % 174.46% -1.94% 77.74% -82.36% 334.62% 842.86% - Horiz. % -2,725.00% -992.86% -1,012.50% -569.64% -3,228.57% -742.86% 100.00%
ROE 7.55 % 2.15 % 2.08 % 1.05 % 10.10 % 1.21 % -0.22 % - QoQ % 251.16% 3.37% 98.10% -89.60% 734.71% 650.00% - Horiz. % -3,431.82% -977.27% -945.45% -477.27% -4,590.91% -550.00% 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 27.71 20.70 21.65 22.39 25.85 23.98 23.31 12.18% QoQ % 33.86% -4.39% -3.31% -13.38% 7.80% 2.87% - Horiz. % 118.88% 88.80% 92.88% 96.05% 110.90% 102.87% 100.00%
EPS 4.61 1.21 1.15 0.56 5.45 0.59 -0.10 - QoQ % 280.99% 5.22% 105.36% -89.72% 823.73% 690.00% - Horiz. % -4,610.00% -1,210.00% -1,150.00% -560.00% -5,450.00% -590.00% 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 0.6100 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 - 318,378 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 27.71 20.69 21.65 22.39 25.85 23.98 23.31 12.18% QoQ % 33.93% -4.43% -3.31% -13.38% 7.80% 2.87% - Horiz. % 118.88% 88.76% 92.88% 96.05% 110.90% 102.87% 100.00%
EPS 4.61 1.21 1.15 0.56 5.45 0.59 -0.10 - QoQ % 280.99% 5.22% 105.36% -89.72% 823.73% 690.00% - Horiz. % -4,610.00% -1,210.00% -1,150.00% -560.00% -5,450.00% -590.00% 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 0.6100 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 1.55 1.91 2.08 2.21 0.87 1.54 1.76 -8.10% QoQ % -18.85% -8.17% -5.88% 154.02% -43.51% -12.50% - Horiz. % 88.07% 108.52% 118.18% 125.57% 49.43% 87.50% 100.00%
P/EPS 9.33 32.63 39.11 87.70 4.13 62.96 -395.55 - QoQ % -71.41% -16.57% -55.40% 2,023.49% -93.44% 115.92% - Horiz. % -2.36% -8.25% -9.89% -22.17% -1.04% -15.92% 100.00%
EY 10.71 3.06 2.56 1.14 24.21 1.59 -0.25 - QoQ % 250.00% 19.53% 124.56% -95.29% 1,422.64% 736.00% - Horiz. % -4,284.00% -1,224.00% -1,024.00% -456.00% -9,684.00% -636.00% 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 1.62 2.51 1.85 2.01 1.62 1.52 1.65 -1.21% QoQ % -35.46% 35.68% -7.96% 24.07% 6.58% -7.88% - Horiz. % 98.18% 152.12% 112.12% 121.82% 98.18% 92.12% 100.00%
P/EPS 9.77 42.96 34.77 79.73 7.71 62.11 -371.43 - QoQ % -77.26% 23.55% -56.39% 934.11% -87.59% 116.72% - Horiz. % -2.63% -11.57% -9.36% -21.47% -2.08% -16.72% 100.00%
EY 10.24 2.33 2.88 1.25 12.97 1.61 -0.27 - QoQ % 339.48% -19.10% 130.40% -90.36% 705.59% 696.30% - Horiz. % -3,792.59% -862.96% -1,066.67% -462.96% -4,803.70% -596.30% 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
DBHD Q1FY19- LATEST.pdf 
