[DRBHCOM] QoQ Annualized Quarter Result on 30-Jun-2012 [#1]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -91.83%
YoY- -64.2%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 13,134,727 13,031,589 13,996,942 13,852,212 6,878,205 6,338,684 6,118,882 66.32%
PBT 1,037,367 964,242 521,156 391,660 1,821,399 567,392 620,746 40.78%
Tax -338,429 -185,124 -188,682 -178,120 -146,791 -136,514 -160,744 64.19%
NP 698,938 779,118 332,474 213,540 1,674,608 430,877 460,002 32.13%
-
NP to SH 575,305 672,957 226,502 130,404 1,596,920 366,561 390,690 29.40%
-
Tax Rate 32.62% 19.20% 36.20% 45.48% 8.06% 24.06% 25.90% -
Total Cost 12,435,789 12,252,470 13,664,468 13,638,672 5,203,597 5,907,806 5,658,880 68.94%
-
Net Worth 7,094,979 6,708,332 6,321,684 6,302,352 6,553,673 5,161,742 5,106,047 24.49%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 115,994 38,664 - - 115,994 51,552 - -
Div Payout % 20.16% 5.75% - - 7.26% 14.06% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 7,094,979 6,708,332 6,321,684 6,302,352 6,553,673 5,161,742 5,106,047 24.49%
NOSH 1,933,237 1,933,237 1,933,237 1,933,237 1,933,237 1,933,237 1,934,108 -0.02%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 5.32% 5.98% 2.38% 1.54% 24.35% 6.80% 7.52% -
ROE 8.11% 10.03% 3.58% 2.07% 24.37% 7.10% 7.65% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 679.42 674.08 724.02 716.53 355.79 327.88 316.37 66.37%
EPS 29.76 34.81 11.72 6.76 82.60 18.96 20.20 29.44%
DPS 6.00 2.00 0.00 0.00 6.00 2.67 0.00 -
NAPS 3.67 3.47 3.27 3.26 3.39 2.67 2.64 24.53%
Adjusted Per Share Value based on latest NOSH - 1,933,237
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 679.42 674.08 724.02 716.53 355.79 327.88 316.51 66.32%
EPS 29.76 34.81 11.72 6.76 82.60 18.96 20.21 29.40%
DPS 6.00 2.00 0.00 0.00 6.00 2.67 0.00 -
NAPS 3.67 3.47 3.27 3.26 3.39 2.67 2.6412 24.49%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.53 2.73 2.33 2.52 2.52 2.04 1.74 -
P/RPS 0.37 0.40 0.32 0.35 0.71 0.62 0.55 -23.20%
P/EPS 8.50 7.84 19.89 37.36 3.05 10.76 8.61 -0.85%
EY 11.76 12.75 5.03 2.68 32.78 9.29 11.61 0.85%
DY 2.37 0.73 0.00 0.00 2.38 1.31 0.00 -
P/NAPS 0.69 0.79 0.71 0.77 0.74 0.76 0.66 3.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 27/02/13 29/11/12 27/08/12 29/05/12 24/02/12 24/11/11 -
Price 2.90 2.56 2.40 2.55 2.43 2.57 2.08 -
P/RPS 0.43 0.38 0.33 0.36 0.68 0.78 0.66 -24.82%
P/EPS 9.75 7.35 20.48 37.80 2.94 13.55 10.30 -3.58%
EY 10.26 13.60 4.88 2.65 33.99 7.38 9.71 3.73%
DY 2.07 0.78 0.00 0.00 2.47 1.04 0.00 -
P/NAPS 0.79 0.74 0.73 0.78 0.72 0.96 0.79 0.00%

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 ⃤ & 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