[DBHD] YoY Annualized Quarter Result on 2019-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 274,810 295,748 242,977 177,476 205,610 196,581 181,988 7.11% YoY % -7.08% 21.72% 36.91% -13.68% 4.59% 8.02% - Horiz. % 151.00% 162.51% 133.51% 97.52% 112.98% 108.02% 100.00%
PBT 16,776 10,834 7,497 -16,702 2,530 3,134 16,184 0.60% YoY % 54.84% 44.51% 144.89% -760.01% -19.27% -80.63% - Horiz. % 103.66% 66.95% 46.33% -103.20% 15.64% 19.37% 100.00%
Tax -3,644 -4,624 -3,508 -2,646 -6,073 -3,350 -1,765 12.83% YoY % 21.19% -31.81% -32.54% 56.42% -81.26% -89.80% - Horiz. % 206.42% 261.93% 198.72% 149.92% 344.03% 189.80% 100.00%
NP 13,132 6,210 3,989 -19,349 -3,542 -216 14,418 -1.55% YoY % 111.44% 55.68% 120.62% -446.18% -1,540.12% -101.50% - Horiz. % 91.08% 43.07% 27.67% -134.20% -24.57% -1.50% 100.00%
NP to SH 12,418 4,372 3,054 -19,374 -3,542 -216 13,789 -1.73% YoY % 184.05% 43.13% 115.77% -446.90% -1,540.12% -101.57% - Horiz. % 90.06% 31.71% 22.15% -140.50% -25.69% -1.57% 100.00%
Tax Rate 21.72 % 42.68 % 46.79 % - % 239.99 % 106.89 % 10.91 % 12.15% YoY % -49.11% -8.78% 0.00% 0.00% 124.52% 879.74% - Horiz. % 199.08% 391.20% 428.87% 0.00% 2,199.73% 979.74% 100.00%
Total Cost 261,678 289,537 238,988 196,825 209,153 196,797 167,569 7.71% YoY % -9.62% 21.15% 21.42% -5.89% 6.28% 17.44% - Horiz. % 156.16% 172.79% 142.62% 117.46% 124.82% 117.44% 100.00%
Net Worth 179,561 154,728 90,336 100,236 76,620 120,576 125,714 6.12% YoY % 16.05% 71.28% -9.88% 30.82% -36.46% -4.09% - Horiz. % 142.83% 123.08% 71.86% 79.73% 60.95% 95.91% 100.00%
Dividend 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 179,561 154,728 90,336 100,236 76,620 120,576 125,714 6.12% YoY % 16.05% 71.28% -9.88% 30.82% -36.46% -4.09% - Horiz. % 142.83% 123.08% 71.86% 79.73% 60.95% 95.91% 100.00%
NOSH 318,371 318,371 309,371 309,371 205,968 309,171 309,640 0.46% YoY % 0.00% 2.91% 0.00% 50.20% -33.38% -0.15% - Horiz. % 102.82% 102.82% 99.91% 99.91% 66.52% 99.85% 100.00%
Ratio Analysis 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 4.78 % 2.10 % 1.64 % -10.90 % -1.72 % -0.11 % 7.92 % -8.07% YoY % 127.62% 28.05% 115.05% -533.72% -1,463.64% -101.39% - Horiz. % 60.35% 26.52% 20.71% -137.63% -21.72% -1.39% 100.00%
ROE 6.92 % 2.83 % 3.38 % -19.33 % -4.62 % -0.18 % 10.97 % -7.39% YoY % 144.52% -16.27% 117.49% -318.40% -2,466.67% -101.64% - Horiz. % 63.08% 25.80% 30.81% -176.21% -42.11% -1.64% 100.00%
Per Share 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 86.32 92.89 78.54 57.37 99.83 63.58 58.77 6.61% YoY % -7.07% 18.27% 36.90% -42.53% 57.01% 8.18% - Horiz. % 146.88% 158.06% 133.64% 97.62% 169.87% 108.18% 100.00%
EPS 3.91 1.37 0.99 -6.27 -1.72 -0.19 4.45 -2.13% YoY % 185.40% 38.38% 115.79% -264.53% -805.26% -104.27% - Horiz. % 87.87% 30.79% 22.25% -140.90% -38.65% -4.27% 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 0.5640 0.4860 0.2920 0.3240 0.3720 0.3900 0.4060 5.63% YoY % 16.05% 66.44% -9.88% -12.90% -4.62% -3.94% - Horiz. % 138.92% 119.70% 71.92% 79.80% 91.63% 96.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 318,371 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 86.32 92.89 76.32 55.74 64.58 61.75 57.16 7.11% YoY % -7.07% 21.71% 36.92% -13.69% 4.58% 8.03% - Horiz. % 151.01% 162.51% 133.52% 97.52% 112.98% 108.03% 100.00%
EPS 3.91 1.37 0.96 -6.09 -1.11 -0.07 4.33 -1.69% YoY % 185.40% 42.71% 115.76% -448.65% -1,485.71% -101.62% - Horiz. % 90.30% 31.64% 22.17% -140.65% -25.64% -1.62% 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 0.5640 0.4860 0.2837 0.3148 0.2407 0.3787 0.3949 6.12% YoY % 16.05% 71.31% -9.88% 30.79% -36.44% -4.10% - Horiz. % 142.82% 123.07% 71.84% 79.72% 60.95% 95.90% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.3950 0.3700 0.5750 0.7200 0.5900 1.3200 0.4050 -
P/RPS 0.46 0.40 0.73 1.26 0.59 2.08 0.69 -6.53% YoY % 15.00% -45.21% -42.06% 113.56% -71.63% 201.45% - Horiz. % 66.67% 57.97% 105.80% 182.61% 85.51% 301.45% 100.00%
P/EPS 10.13 26.94 58.23 -11.50 -34.30 -1,889.38 9.09 1.82% YoY % -62.40% -53.74% 606.35% 66.47% 98.18% -20,885.26% - Horiz. % 111.44% 296.37% 640.59% -126.51% -377.34% -20,785.26% 100.00%
EY 9.88 3.71 1.72 -8.70 -2.92 -0.05 11.00 -1.77% YoY % 166.31% 115.70% 119.77% -197.95% -5,740.00% -100.45% - Horiz. % 89.82% 33.73% 15.64% -79.09% -26.55% -0.45% 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 0.70 0.76 1.97 2.22 1.59 3.38 1.00 -5.77% YoY % -7.89% -61.42% -11.26% 39.62% -52.96% 238.00% - Horiz. % 70.00% 76.00% 197.00% 222.00% 159.00% 338.00% 100.00%
Price Multiplier on Announcement Date 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date - 13/11/18 30/11/17 30/11/16 30/11/15 21/11/14 21/11/13 -
Price 0.5200 0.3650 0.5450 0.5800 0.8900 1.2700 0.3900 -
P/RPS 0.60 0.39 0.69 1.01 0.89 2.00 0.66 -1.58% YoY % 53.85% -43.48% -31.68% 13.48% -55.50% 203.03% - Horiz. % 90.91% 59.09% 104.55% 153.03% 134.85% 303.03% 100.00%
P/EPS 13.33 26.58 55.20 -9.26 -51.74 -1,817.81 8.76 7.24% YoY % -49.85% -51.85% 696.11% 82.10% 97.15% -20,851.26% - Horiz. % 152.17% 303.42% 630.14% -105.71% -590.64% -20,751.26% 100.00%
EY 7.50 3.76 1.81 -10.80 -1.93 -0.06 11.42 -6.76% YoY % 99.47% 107.73% 116.76% -459.59% -3,116.67% -100.53% - Horiz. % 65.67% 32.92% 15.85% -94.57% -16.90% -0.53% 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 0.92 0.75 1.87 1.79 2.39 3.26 0.96 -0.71% YoY % 22.67% -59.89% 4.47% -25.10% -26.69% 239.58% - Horiz. % 95.83% 78.12% 194.79% 186.46% 248.96% 339.58% 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 
