[DRBHCOM] QoQ Annualized Quarter Result on 31-Dec-2016 [#3]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 82.31%
YoY- 36.82%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 13,360,480 13,346,448 12,058,334 11,435,650 10,289,622 10,002,312 12,172,941 6.39%
PBT 1,635,322 -290,880 -227,698 40,916 -777,774 -485,356 -822,130 -
Tax -216,170 -114,516 -36,894 -41,222 -39,938 -71,356 -49,491 166.96%
NP 1,419,152 -405,396 -264,592 -306 -817,712 -556,712 -871,621 -
-
NP to SH 1,133,720 -678,828 -456,643 -169,428 -957,870 -677,208 -992,763 -
-
Tax Rate 13.22% - - 100.75% - - - -
Total Cost 11,941,328 13,751,844 12,322,926 11,435,957 11,107,334 10,559,024 13,044,562 -5.71%
-
Net Worth 6,843,658 5,896,372 6,070,364 6,365,214 6,109,029 6,360,349 6,534,051 3.13%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - 19,332 - - - 38,663 -
Div Payout % - - 0.00% - - - 0.00% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 6,843,658 5,896,372 6,070,364 6,365,214 6,109,029 6,360,349 6,534,051 3.13%
NOSH 1,933,237 1,933,237 1,933,237 1,934,715 1,933,237 1,933,237 1,933,151 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 10.62% -3.04% -2.19% 0.00% -7.95% -5.57% -7.16% -
ROE 16.57% -11.51% -7.52% -2.66% -15.68% -10.65% -15.19% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 691.09 690.37 623.74 591.08 532.25 517.39 629.69 6.39%
EPS 58.64 -35.12 -23.62 -8.76 -49.54 -35.04 -51.35 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 2.00 -
NAPS 3.54 3.05 3.14 3.29 3.16 3.29 3.38 3.12%
Adjusted Per Share Value based on latest NOSH - 1,933,105
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 691.09 690.37 623.74 591.53 532.25 517.39 629.67 6.39%
EPS 58.64 -35.12 -23.62 -8.76 -49.54 -35.04 -51.35 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 2.00 -
NAPS 3.54 3.05 3.14 3.2925 3.16 3.29 3.3799 3.13%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.63 1.78 1.40 1.15 1.45 0.90 1.02 -
P/RPS 0.24 0.26 0.22 0.19 0.27 0.17 0.16 31.00%
P/EPS 2.78 -5.07 -5.93 -13.13 -2.93 -2.57 -1.99 -
EY 35.98 -19.73 -16.87 -7.62 -34.17 -38.92 -50.35 -
DY 0.00 0.00 0.71 0.00 0.00 0.00 1.96 -
P/NAPS 0.46 0.58 0.45 0.35 0.46 0.27 0.30 32.93%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 25/08/17 30/05/17 28/02/17 29/11/16 30/08/16 31/05/16 -
Price 1.71 1.59 1.54 1.42 0.98 1.31 0.80 -
P/RPS 0.25 0.23 0.25 0.24 0.18 0.25 0.13 54.58%
P/EPS 2.92 -4.53 -6.52 -16.22 -1.98 -3.74 -1.56 -
EY 34.29 -22.08 -15.34 -6.17 -50.56 -26.74 -64.19 -
DY 0.00 0.00 0.65 0.00 0.00 0.00 2.50 -
P/NAPS 0.48 0.52 0.49 0.43 0.31 0.40 0.24 58.67%

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