[DRBHCOM] QoQ Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 622.63%
YoY- 30.88%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 14,899,004 14,200,742 13,377,597 13,407,790 12,218,232 13,134,727 13,031,589 9.36%
PBT 740,220 801,741 672,346 647,680 384,864 1,037,367 964,242 -16.20%
Tax -199,624 -151,471 -142,497 -225,936 -209,504 -338,429 -185,124 5.17%
NP 540,596 650,270 529,849 421,744 175,360 698,938 779,118 -21.67%
-
NP to SH 431,348 462,169 394,510 296,452 41,024 575,305 672,957 -25.71%
-
Tax Rate 26.97% 18.89% 21.19% 34.88% 54.44% 32.62% 19.20% -
Total Cost 14,358,408 13,550,472 12,847,748 12,986,046 12,042,872 12,435,789 12,252,470 11.18%
-
Net Worth 7,404,297 7,307,635 5,799,711 7,075,647 7,056,315 7,094,979 6,708,332 6.82%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 115,994 38,664 - - 115,994 38,664 -
Div Payout % - 25.10% 9.80% - - 20.16% 5.75% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 7,404,297 7,307,635 5,799,711 7,075,647 7,056,315 7,094,979 6,708,332 6.82%
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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 3.63% 4.58% 3.96% 3.15% 1.44% 5.32% 5.98% -
ROE 5.83% 6.32% 6.80% 4.19% 0.58% 8.11% 10.03% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 770.68 734.56 691.98 693.54 632.01 679.42 674.08 9.36%
EPS 22.32 23.91 20.41 15.34 2.12 29.76 34.81 -25.70%
DPS 0.00 6.00 2.00 0.00 0.00 6.00 2.00 -
NAPS 3.83 3.78 3.00 3.66 3.65 3.67 3.47 6.82%
Adjusted Per Share Value based on latest NOSH - 1,933,237
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 770.68 734.56 691.98 693.54 632.01 679.42 674.08 9.36%
EPS 22.32 23.91 20.41 15.34 2.12 29.76 34.81 -25.70%
DPS 0.00 6.00 2.00 0.00 0.00 6.00 2.00 -
NAPS 3.83 3.78 3.00 3.66 3.65 3.67 3.47 6.82%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.21 2.47 2.82 2.66 2.69 2.53 2.73 -
P/RPS 0.29 0.34 0.41 0.38 0.43 0.37 0.40 -19.34%
P/EPS 9.90 10.33 13.82 17.35 126.77 8.50 7.84 16.87%
EY 10.10 9.68 7.24 5.76 0.79 11.76 12.75 -14.42%
DY 0.00 2.43 0.71 0.00 0.00 2.37 0.73 -
P/NAPS 0.58 0.65 0.94 0.73 0.74 0.69 0.79 -18.66%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 27/02/14 28/11/13 29/08/13 30/05/13 27/02/13 -
Price 2.14 2.39 2.60 2.43 2.60 2.90 2.56 -
P/RPS 0.28 0.33 0.38 0.35 0.41 0.43 0.38 -18.46%
P/EPS 9.59 10.00 12.74 15.85 122.52 9.75 7.35 19.46%
EY 10.43 10.00 7.85 6.31 0.82 10.26 13.60 -16.25%
DY 0.00 2.51 0.77 0.00 0.00 2.07 0.78 -
P/NAPS 0.56 0.63 0.87 0.66 0.71 0.79 0.74 -16.99%

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