[DRBHCOM] QoQ Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -92.87%
YoY- -68.54%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 14,200,742 13,377,597 13,407,790 12,218,232 13,134,727 13,031,589 13,996,942 0.96%
PBT 801,741 672,346 647,680 384,864 1,037,367 964,242 521,156 33.29%
Tax -151,471 -142,497 -225,936 -209,504 -338,429 -185,124 -188,682 -13.63%
NP 650,270 529,849 421,744 175,360 698,938 779,118 332,474 56.45%
-
NP to SH 462,169 394,510 296,452 41,024 575,305 672,957 226,502 60.94%
-
Tax Rate 18.89% 21.19% 34.88% 54.44% 32.62% 19.20% 36.20% -
Total Cost 13,550,472 12,847,748 12,986,046 12,042,872 12,435,789 12,252,470 13,664,468 -0.55%
-
Net Worth 7,307,635 5,799,711 7,075,647 7,056,315 7,094,979 6,708,332 6,321,684 10.15%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 115,994 38,664 - - 115,994 38,664 - -
Div Payout % 25.10% 9.80% - - 20.16% 5.75% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 7,307,635 5,799,711 7,075,647 7,056,315 7,094,979 6,708,332 6,321,684 10.15%
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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 4.58% 3.96% 3.15% 1.44% 5.32% 5.98% 2.38% -
ROE 6.32% 6.80% 4.19% 0.58% 8.11% 10.03% 3.58% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 734.56 691.98 693.54 632.01 679.42 674.08 724.02 0.96%
EPS 23.91 20.41 15.34 2.12 29.76 34.81 11.72 60.92%
DPS 6.00 2.00 0.00 0.00 6.00 2.00 0.00 -
NAPS 3.78 3.00 3.66 3.65 3.67 3.47 3.27 10.15%
Adjusted Per Share Value based on latest NOSH - 1,933,237
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 734.56 691.98 693.54 632.01 679.42 674.08 724.02 0.96%
EPS 23.91 20.41 15.34 2.12 29.76 34.81 11.72 60.92%
DPS 6.00 2.00 0.00 0.00 6.00 2.00 0.00 -
NAPS 3.78 3.00 3.66 3.65 3.67 3.47 3.27 10.15%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.47 2.82 2.66 2.69 2.53 2.73 2.33 -
P/RPS 0.34 0.41 0.38 0.43 0.37 0.40 0.32 4.12%
P/EPS 10.33 13.82 17.35 126.77 8.50 7.84 19.89 -35.41%
EY 9.68 7.24 5.76 0.79 11.76 12.75 5.03 54.77%
DY 2.43 0.71 0.00 0.00 2.37 0.73 0.00 -
P/NAPS 0.65 0.94 0.73 0.74 0.69 0.79 0.71 -5.72%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 27/02/14 28/11/13 29/08/13 30/05/13 27/02/13 29/11/12 -
Price 2.39 2.60 2.43 2.60 2.90 2.56 2.40 -
P/RPS 0.33 0.38 0.35 0.41 0.43 0.38 0.33 0.00%
P/EPS 10.00 12.74 15.85 122.52 9.75 7.35 20.48 -38.01%
EY 10.00 7.85 6.31 0.82 10.26 13.60 4.88 61.40%
DY 2.51 0.77 0.00 0.00 2.07 0.78 0.00 -
P/NAPS 0.63 0.87 0.66 0.71 0.79 0.74 0.73 -9.36%

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