[DBHD] YoY Annualized Quarter Result on 2019-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 190,728 274,810 295,748 242,977 177,476 205,610 196,581 -0.50% YoY % -30.60% -7.08% 21.72% 36.91% -13.68% 4.59% - Horiz. % 97.02% 139.79% 150.45% 123.60% 90.28% 104.59% 100.00%
PBT -11,006 16,776 10,834 7,497 -16,702 2,530 3,134 - YoY % -165.61% 54.84% 44.51% 144.89% -760.01% -19.27% - Horiz. % -351.13% 535.18% 345.64% 239.17% -532.84% 80.73% 100.00%
Tax -1,004 -3,644 -4,624 -3,508 -2,646 -6,073 -3,350 -18.18% YoY % 72.45% 21.19% -31.81% -32.54% 56.42% -81.26% - Horiz. % 29.96% 108.75% 138.00% 104.70% 78.99% 181.26% 100.00%
NP -12,010 13,132 6,210 3,989 -19,349 -3,542 -216 95.25% YoY % -191.46% 111.44% 55.68% 120.62% -446.18% -1,540.12% - Horiz. % 5,560.49% -6,079.63% -2,875.31% -1,846.91% 8,958.02% 1,640.12% 100.00%
NP to SH -12,696 12,418 4,372 3,054 -19,374 -3,542 -216 97.06% YoY % -202.23% 184.05% 43.13% 115.77% -446.90% -1,540.12% - Horiz. % 5,877.78% -5,749.38% -2,024.07% -1,414.20% 8,969.75% 1,640.12% 100.00%
Tax Rate - % 21.72 % 42.68 % 46.79 % - % 239.99 % 106.89 % - YoY % 0.00% -49.11% -8.78% 0.00% 0.00% 124.52% - Horiz. % 0.00% 20.32% 39.93% 43.77% 0.00% 224.52% 100.00%
Total Cost 202,738 261,678 289,537 238,988 196,825 209,153 196,797 0.50% YoY % -22.52% -9.62% 21.15% 21.42% -5.89% 6.28% - Horiz. % 103.02% 132.97% 147.12% 121.44% 100.01% 106.28% 100.00%
Net Worth 180,516 179,561 154,728 90,336 100,236 76,620 120,576 6.95% YoY % 0.53% 16.05% 71.28% -9.88% 30.82% -36.46% - Horiz. % 149.71% 148.92% 128.32% 74.92% 83.13% 63.54% 100.00%
Dividend 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 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 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 180,516 179,561 154,728 90,336 100,236 76,620 120,576 6.95% YoY % 0.53% 16.05% 71.28% -9.88% 30.82% -36.46% - Horiz. % 149.71% 148.92% 128.32% 74.92% 83.13% 63.54% 100.00%
NOSH 318,371 318,371 318,371 309,371 309,371 205,968 309,171 0.49% YoY % 0.00% 0.00% 2.91% 0.00% 50.20% -33.38% - Horiz. % 102.98% 102.98% 102.98% 100.06% 100.06% 66.62% 100.00%
Ratio Analysis 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -6.30 % 4.78 % 2.10 % 1.64 % -10.90 % -1.72 % -0.11 % 96.21% YoY % -231.80% 127.62% 28.05% 115.05% -533.72% -1,463.64% - Horiz. % 5,727.27% -4,345.45% -1,909.09% -1,490.91% 9,909.09% 1,563.64% 100.00%
ROE -7.03 % 6.92 % 2.83 % 3.38 % -19.33 % -4.62 % -0.18 % 84.09% YoY % -201.59% 144.52% -16.27% 117.49% -318.40% -2,466.67% - Horiz. % 3,905.56% -3,844.44% -1,572.22% -1,877.78% 10,738.89% 2,566.67% 100.00%
Per Share 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 59.91 86.32 92.89 78.54 57.37 99.83 63.58 -0.99% YoY % -30.60% -7.07% 18.27% 36.90% -42.53% 57.01% - Horiz. % 94.23% 135.77% 146.10% 123.53% 90.23% 157.01% 100.00%
EPS -3.61 3.91 1.37 0.99 -6.27 -1.72 -0.19 63.28% YoY % -192.33% 185.40% 38.38% 115.79% -264.53% -805.26% - Horiz. % 1,900.00% -2,057.90% -721.05% -521.05% 3,300.00% 905.26% 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 0.5670 0.5640 0.4860 0.2920 0.3240 0.3720 0.3900 6.43% YoY % 0.53% 16.05% 66.44% -9.88% -12.90% -4.62% - Horiz. % 145.38% 144.62% 124.62% 74.87% 83.08% 95.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,378 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 59.91 86.32 92.89 76.32 55.74 64.58 61.74 -0.50% YoY % -30.60% -7.07% 21.71% 36.92% -13.69% 4.60% - Horiz. % 97.04% 139.81% 150.45% 123.62% 90.28% 104.60% 100.00%
EPS -3.99 3.90 1.37 0.96 -6.09 -1.11 -0.07 96.06% YoY % -202.31% 184.67% 42.71% 115.76% -448.65% -1,485.71% - Horiz. % 5,700.00% -5,571.43% -1,957.14% -1,371.43% 8,700.00% 1,585.71% 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 0.5670 0.5640 0.4860 0.2837 0.3148 0.2407 0.3787 6.95% YoY % 0.53% 16.05% 71.31% -9.88% 30.79% -36.44% - Horiz. % 149.72% 148.93% 128.33% 74.91% 83.13% 63.56% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.2950 0.3950 0.3700 0.5750 0.7200 0.5900 1.3200 -
P/RPS 0.49 0.46 0.40 0.73 1.26 0.59 2.08 -21.39% YoY % 6.52% 15.00% -45.21% -42.06% 113.56% -71.63% - Horiz. % 23.56% 22.12% 19.23% 35.10% 60.58% 28.37% 100.00%
P/EPS -7.40 10.13 26.94 58.23 -11.50 -34.30 -1,889.38 -60.26% YoY % -173.05% -62.40% -53.74% 606.35% 66.47% 98.18% - Horiz. % 0.39% -0.54% -1.43% -3.08% 0.61% 1.82% 100.00%
EY -13.52 9.88 3.71 1.72 -8.70 -2.92 -0.05 154.08% YoY % -236.84% 166.31% 115.70% 119.77% -197.95% -5,740.00% - Horiz. % 27,040.00% -19,760.00% -7,420.00% -3,440.00% 17,400.00% 5,840.00% 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 0.52 0.70 0.76 1.97 2.22 1.59 3.38 -26.78% YoY % -25.71% -7.89% -61.42% -11.26% 39.62% -52.96% - Horiz. % 15.38% 20.71% 22.49% 58.28% 65.68% 47.04% 100.00%
Price Multiplier on Announcement Date 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 - 13/11/18 30/11/17 30/11/16 30/11/15 21/11/14 -
Price 0.3400 0.5200 0.3650 0.5450 0.5800 0.8900 1.2700 -
P/RPS 0.57 0.60 0.39 0.69 1.01 0.89 2.00 -18.86% YoY % -5.00% 53.85% -43.48% -31.68% 13.48% -55.50% - Horiz. % 28.50% 30.00% 19.50% 34.50% 50.50% 44.50% 100.00%
P/EPS -8.53 13.33 26.58 55.20 -9.26 -51.74 -1,817.81 -59.05% YoY % -163.99% -49.85% -51.85% 696.11% 82.10% 97.15% - Horiz. % 0.47% -0.73% -1.46% -3.04% 0.51% 2.85% 100.00%
EY -11.73 7.50 3.76 1.81 -10.80 -1.93 -0.06 140.72% YoY % -256.40% 99.47% 107.73% 116.76% -459.59% -3,116.67% - Horiz. % 19,550.00% -12,500.00% -6,266.67% -3,016.67% 18,000.00% 3,216.67% 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 0.60 0.92 0.75 1.87 1.79 2.39 3.26 -24.56% YoY % -34.78% 22.67% -59.89% 4.47% -25.10% -26.69% - Horiz. % 18.40% 28.22% 23.01% 57.36% 54.91% 73.31% 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 
