[DRBHCOM] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Announcement Date
18-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -17.69%
YoY- 4.16%
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 31/12/16 CAGR
Revenue 16,108,349 14,885,844 11,005,256 11,073,970 16,876,113 12,970,221 11,435,650 5.20%
PBT 534,933 644,156 -592,850 -544,910 666,590 743,694 40,916 46.34%
Tax -63,062 -149,985 -116,781 -98,101 -197,829 -185,522 -41,222 6.50%
NP 471,870 494,170 -709,632 -643,012 468,760 558,172 -306 -
-
NP to SH 283,221 383,698 -551,858 -575,809 207,100 678,277 -169,428 -
-
Tax Rate 11.79% 23.28% - - 29.68% 24.95% 100.75% -
Total Cost 15,636,478 14,391,673 11,714,888 11,716,982 16,407,352 12,412,049 11,435,957 4.74%
-
Net Worth 7,558,956 7,404,297 7,114,312 6,553,673 6,746,997 6,766,329 6,365,214 2.57%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 31/12/16 CAGR
Net Worth 7,558,956 7,404,297 7,114,312 6,553,673 6,746,997 6,766,329 6,365,214 2.57%
NOSH 1,933,237 1,933,237 1,933,237 1,933,237 1,933,237 1,933,237 1,934,715 -0.01%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 31/12/16 CAGR
NP Margin 2.93% 3.32% -6.45% -5.81% 2.78% 4.30% 0.00% -
ROE 3.75% 5.18% -7.76% -8.79% 3.07% 10.02% -2.66% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 31/12/16 CAGR
RPS 833.23 770.00 569.27 572.82 872.95 670.91 591.08 5.21%
EPS 14.65 19.85 -28.55 -29.79 10.70 35.08 -8.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.91 3.83 3.68 3.39 3.49 3.50 3.29 2.59%
Adjusted Per Share Value based on latest NOSH - 1,933,237
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 31/12/16 CAGR
RPS 833.23 770.00 569.27 572.82 872.95 670.91 591.53 5.20%
EPS 14.65 19.85 -28.55 -29.79 10.70 35.08 -8.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.91 3.83 3.68 3.39 3.49 3.50 3.2925 2.57%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 31/12/16 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 29/12/17 30/12/16 -
Price 1.43 1.31 1.64 2.09 2.37 1.83 1.15 -
P/RPS 0.17 0.17 0.29 0.36 0.27 0.27 0.19 -1.63%
P/EPS 9.76 6.60 -5.75 -7.02 22.12 5.22 -13.13 -
EY 10.24 15.15 -17.41 -14.25 4.52 19.17 -7.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.34 0.45 0.62 0.68 0.52 0.35 0.82%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 31/12/16 CAGR
Date 23/11/23 24/11/22 18/11/21 26/11/20 28/11/19 28/02/18 28/02/17 -
Price 1.43 1.36 1.66 2.05 2.39 2.62 1.42 -
P/RPS 0.17 0.18 0.29 0.36 0.27 0.39 0.24 -4.97%
P/EPS 9.76 6.85 -5.82 -6.88 22.31 7.47 -16.22 -
EY 10.24 14.59 -17.20 -14.53 4.48 13.39 -6.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.36 0.45 0.60 0.68 0.75 0.43 -2.20%

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