[DRBHCOM] QoQ Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 33.08%
YoY- -41.38%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 13,898,896 14,899,004 14,200,742 13,377,597 13,407,790 12,218,232 13,134,727 3.83%
PBT 722,372 740,220 801,741 672,346 647,680 384,864 1,037,367 -21.41%
Tax -207,270 -199,624 -151,471 -142,497 -225,936 -209,504 -338,429 -27.86%
NP 515,102 540,596 650,270 529,849 421,744 175,360 698,938 -18.39%
-
NP to SH 401,862 431,348 462,169 394,510 296,452 41,024 575,305 -21.25%
-
Tax Rate 28.69% 26.97% 18.89% 21.19% 34.88% 54.44% 32.62% -
Total Cost 13,383,794 14,358,408 13,550,472 12,847,748 12,986,046 12,042,872 12,435,789 5.01%
-
Net Worth 7,462,294 7,404,297 7,307,635 5,799,711 7,075,647 7,056,315 7,094,979 3.41%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - 115,994 38,664 - - 115,994 -
Div Payout % - - 25.10% 9.80% - - 20.16% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 7,462,294 7,404,297 7,307,635 5,799,711 7,075,647 7,056,315 7,094,979 3.41%
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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.71% 3.63% 4.58% 3.96% 3.15% 1.44% 5.32% -
ROE 5.39% 5.83% 6.32% 6.80% 4.19% 0.58% 8.11% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 718.94 770.68 734.56 691.98 693.54 632.01 679.42 3.83%
EPS 20.78 22.32 23.91 20.41 15.34 2.12 29.76 -21.27%
DPS 0.00 0.00 6.00 2.00 0.00 0.00 6.00 -
NAPS 3.86 3.83 3.78 3.00 3.66 3.65 3.67 3.41%
Adjusted Per Share Value based on latest NOSH - 1,933,237
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 718.94 770.68 734.56 691.98 693.54 632.01 679.42 3.83%
EPS 20.78 22.32 23.91 20.41 15.34 2.12 29.76 -21.27%
DPS 0.00 0.00 6.00 2.00 0.00 0.00 6.00 -
NAPS 3.86 3.83 3.78 3.00 3.66 3.65 3.67 3.41%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.28 2.21 2.47 2.82 2.66 2.69 2.53 -
P/RPS 0.32 0.29 0.34 0.41 0.38 0.43 0.37 -9.21%
P/EPS 10.97 9.90 10.33 13.82 17.35 126.77 8.50 18.51%
EY 9.12 10.10 9.68 7.24 5.76 0.79 11.76 -15.57%
DY 0.00 0.00 2.43 0.71 0.00 0.00 2.37 -
P/NAPS 0.59 0.58 0.65 0.94 0.73 0.74 0.69 -9.90%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 29/05/14 27/02/14 28/11/13 29/08/13 30/05/13 -
Price 1.90 2.14 2.39 2.60 2.43 2.60 2.90 -
P/RPS 0.26 0.28 0.33 0.38 0.35 0.41 0.43 -28.47%
P/EPS 9.14 9.59 10.00 12.74 15.85 122.52 9.75 -4.21%
EY 10.94 10.43 10.00 7.85 6.31 0.82 10.26 4.36%
DY 0.00 0.00 2.51 0.77 0.00 0.00 2.07 -
P/NAPS 0.49 0.56 0.63 0.87 0.66 0.71 0.79 -27.24%

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