[DRBHCOM] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 197.11%
YoY- 83.59%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 13,407,790 12,218,232 13,134,727 13,031,589 13,996,942 13,852,212 6,878,205 55.98%
PBT 647,680 384,864 1,037,367 964,242 521,156 391,660 1,821,399 -49.77%
Tax -225,936 -209,504 -338,429 -185,124 -188,682 -178,120 -146,791 33.27%
NP 421,744 175,360 698,938 779,118 332,474 213,540 1,674,608 -60.08%
-
NP to SH 296,452 41,024 575,305 672,957 226,502 130,404 1,596,920 -67.42%
-
Tax Rate 34.88% 54.44% 32.62% 19.20% 36.20% 45.48% 8.06% -
Total Cost 12,986,046 12,042,872 12,435,789 12,252,470 13,664,468 13,638,672 5,203,597 83.88%
-
Net Worth 7,075,647 7,056,315 7,094,979 6,708,332 6,321,684 6,302,352 6,553,673 5.23%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 115,994 38,664 - - 115,994 -
Div Payout % - - 20.16% 5.75% - - 7.26% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 7,075,647 7,056,315 7,094,979 6,708,332 6,321,684 6,302,352 6,553,673 5.23%
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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 3.15% 1.44% 5.32% 5.98% 2.38% 1.54% 24.35% -
ROE 4.19% 0.58% 8.11% 10.03% 3.58% 2.07% 24.37% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 693.54 632.01 679.42 674.08 724.02 716.53 355.79 55.98%
EPS 15.34 2.12 29.76 34.81 11.72 6.76 82.60 -67.41%
DPS 0.00 0.00 6.00 2.00 0.00 0.00 6.00 -
NAPS 3.66 3.65 3.67 3.47 3.27 3.26 3.39 5.23%
Adjusted Per Share Value based on latest NOSH - 1,933,237
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 693.54 632.01 679.42 674.08 724.02 716.53 355.79 55.98%
EPS 15.34 2.12 29.76 34.81 11.72 6.76 82.60 -67.41%
DPS 0.00 0.00 6.00 2.00 0.00 0.00 6.00 -
NAPS 3.66 3.65 3.67 3.47 3.27 3.26 3.39 5.23%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.66 2.69 2.53 2.73 2.33 2.52 2.52 -
P/RPS 0.38 0.43 0.37 0.40 0.32 0.35 0.71 -34.05%
P/EPS 17.35 126.77 8.50 7.84 19.89 37.36 3.05 218.32%
EY 5.76 0.79 11.76 12.75 5.03 2.68 32.78 -68.59%
DY 0.00 0.00 2.37 0.73 0.00 0.00 2.38 -
P/NAPS 0.73 0.74 0.69 0.79 0.71 0.77 0.74 -0.90%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 29/08/13 30/05/13 27/02/13 29/11/12 27/08/12 29/05/12 -
Price 2.43 2.60 2.90 2.56 2.40 2.55 2.43 -
P/RPS 0.35 0.41 0.43 0.38 0.33 0.36 0.68 -35.74%
P/EPS 15.85 122.52 9.75 7.35 20.48 37.80 2.94 207.14%
EY 6.31 0.82 10.26 13.60 4.88 2.65 33.99 -67.42%
DY 0.00 0.00 2.07 0.78 0.00 0.00 2.47 -
P/NAPS 0.66 0.71 0.79 0.74 0.73 0.78 0.72 -5.63%

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