[DRBHCOM] QoQ Annualized Quarter Result on 30-Jun-2017 [#1]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -48.66%
YoY- -0.24%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 12,789,677 12,970,221 13,360,480 13,346,448 12,058,334 11,435,650 10,289,622 15.61%
PBT 415,130 743,694 1,635,322 -290,880 -227,698 40,916 -777,774 -
Tax -119,824 -185,522 -216,170 -114,516 -36,894 -41,222 -39,938 108.15%
NP 295,306 558,172 1,419,152 -405,396 -264,592 -306 -817,712 -
-
NP to SH 498,441 678,277 1,133,720 -678,828 -456,643 -169,428 -957,870 -
-
Tax Rate 28.86% 24.95% 13.22% - - 100.75% - -
Total Cost 12,494,371 12,412,049 11,941,328 13,751,844 12,322,926 11,435,957 11,107,334 8.16%
-
Net Worth 6,727,664 6,766,329 6,843,658 5,896,372 6,070,364 6,365,214 6,109,029 6.64%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 57,997 - - - 19,332 - - -
Div Payout % 11.64% - - - 0.00% - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 6,727,664 6,766,329 6,843,658 5,896,372 6,070,364 6,365,214 6,109,029 6.64%
NOSH 1,933,237 1,933,237 1,933,237 1,933,237 1,933,237 1,934,715 1,933,237 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 2.31% 4.30% 10.62% -3.04% -2.19% 0.00% -7.95% -
ROE 7.41% 10.02% 16.57% -11.51% -7.52% -2.66% -15.68% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 661.57 670.91 691.09 690.37 623.74 591.08 532.25 15.61%
EPS 25.78 35.08 58.64 -35.12 -23.62 -8.76 -49.54 -
DPS 3.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 3.48 3.50 3.54 3.05 3.14 3.29 3.16 6.64%
Adjusted Per Share Value based on latest NOSH - 1,933,237
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 661.57 670.91 691.09 690.37 623.74 591.53 532.25 15.61%
EPS 25.78 35.08 58.64 -35.12 -23.62 -8.76 -49.54 -
DPS 3.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 3.48 3.50 3.54 3.05 3.14 3.2925 3.16 6.64%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.44 1.83 1.63 1.78 1.40 1.15 1.45 -
P/RPS 0.37 0.27 0.24 0.26 0.22 0.19 0.27 23.39%
P/EPS 9.46 5.22 2.78 -5.07 -5.93 -13.13 -2.93 -
EY 10.57 19.17 35.98 -19.73 -16.87 -7.62 -34.17 -
DY 1.23 0.00 0.00 0.00 0.71 0.00 0.00 -
P/NAPS 0.70 0.52 0.46 0.58 0.45 0.35 0.46 32.33%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 28/02/18 30/11/17 25/08/17 30/05/17 28/02/17 29/11/16 -
Price 1.75 2.62 1.71 1.59 1.54 1.42 0.98 -
P/RPS 0.26 0.39 0.25 0.23 0.25 0.24 0.18 27.80%
P/EPS 6.79 7.47 2.92 -4.53 -6.52 -16.22 -1.98 -
EY 14.73 13.39 34.29 -22.08 -15.34 -6.17 -50.56 -
DY 1.71 0.00 0.00 0.00 0.65 0.00 0.00 -
P/NAPS 0.50 0.75 0.48 0.52 0.49 0.43 0.31 37.57%

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