[DRBHCOM] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 33.39%
YoY- 169.53%
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 16,170,176 16,414,284 15,512,016 14,885,844 13,247,210 12,278,232 12,378,135 19.55%
PBT 571,422 803,064 409,992 644,156 466,314 16,008 -291,267 -
Tax -105,066 -168,780 -118,869 -149,985 -168,716 -191,200 -57,681 49.31%
NP 466,356 634,284 291,123 494,170 297,598 -175,192 -348,948 -
-
NP to SH 283,232 431,628 187,712 383,698 287,642 -102,960 -296,422 -
-
Tax Rate 18.39% 21.02% 28.99% 23.28% 36.18% 1,194.40% - -
Total Cost 15,703,820 15,780,000 15,220,893 14,391,673 12,949,612 12,453,424 12,727,083 15.08%
-
Net Worth 7,481,626 7,500,959 7,365,632 7,404,297 7,288,303 7,172,309 7,210,974 2.49%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 7,481,626 7,500,959 7,365,632 7,404,297 7,288,303 7,172,309 7,210,974 2.49%
NOSH 1,933,237 1,933,237 1,933,237 1,933,237 1,933,237 1,933,237 1,933,237 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 2.88% 3.86% 1.88% 3.32% 2.25% -1.43% -2.82% -
ROE 3.79% 5.75% 2.55% 5.18% 3.95% -1.44% -4.11% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 836.43 849.06 802.39 770.00 685.23 635.11 640.28 19.55%
EPS 14.66 22.32 9.71 19.85 14.88 -5.32 -15.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.87 3.88 3.81 3.83 3.77 3.71 3.73 2.49%
Adjusted Per Share Value based on latest NOSH - 1,933,237
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 836.43 849.06 802.39 770.00 685.23 635.11 640.28 19.55%
EPS 14.66 22.32 9.71 19.85 14.88 -5.32 -15.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.87 3.88 3.81 3.83 3.77 3.71 3.73 2.49%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.34 1.38 1.60 1.31 1.20 1.47 1.43 -
P/RPS 0.16 0.16 0.20 0.17 0.18 0.23 0.22 -19.17%
P/EPS 9.15 6.18 16.48 6.60 8.07 -27.60 -9.33 -
EY 10.93 16.18 6.07 15.15 12.40 -3.62 -10.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.36 0.42 0.34 0.32 0.40 0.38 -5.34%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 26/05/23 21/02/23 24/11/22 25/08/22 26/05/22 24/02/22 -
Price 1.57 1.35 1.69 1.36 1.51 1.34 1.48 -
P/RPS 0.19 0.16 0.21 0.18 0.22 0.21 0.23 -11.99%
P/EPS 10.72 6.05 17.41 6.85 10.15 -25.16 -9.65 -
EY 9.33 16.54 5.75 14.59 9.85 -3.97 -10.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.35 0.44 0.36 0.40 0.36 0.40 1.66%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment