[DRBHCOM] QoQ Annualized Quarter Result on 31-Dec-2017 [#3]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -40.17%
YoY- 500.33%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 11,677,672 10,617,644 12,789,677 12,970,221 13,360,480 13,346,448 12,058,334 -2.11%
PBT -287,278 -377,596 415,130 743,694 1,635,322 -290,880 -227,698 16.74%
Tax -155,646 -201,436 -119,824 -185,522 -216,170 -114,516 -36,894 160.86%
NP -442,924 -579,032 295,306 558,172 1,419,152 -405,396 -264,592 40.93%
-
NP to SH -156,036 -266,396 498,441 678,277 1,133,720 -678,828 -456,643 -51.09%
-
Tax Rate - - 28.86% 24.95% 13.22% - - -
Total Cost 12,120,596 11,196,676 12,494,371 12,412,049 11,941,328 13,751,844 12,322,926 -1.09%
-
Net Worth 6,515,008 6,553,673 6,727,664 6,766,329 6,843,658 5,896,372 6,070,364 4.82%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - 57,997 - - - 19,332 -
Div Payout % - - 11.64% - - - 0.00% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 6,515,008 6,553,673 6,727,664 6,766,329 6,843,658 5,896,372 6,070,364 4.82%
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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -3.79% -5.45% 2.31% 4.30% 10.62% -3.04% -2.19% -
ROE -2.40% -4.06% 7.41% 10.02% 16.57% -11.51% -7.52% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 604.05 549.22 661.57 670.91 691.09 690.37 623.74 -2.11%
EPS -8.08 -13.76 25.78 35.08 58.64 -35.12 -23.62 -51.05%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 1.00 -
NAPS 3.37 3.39 3.48 3.50 3.54 3.05 3.14 4.82%
Adjusted Per Share Value based on latest NOSH - 1,933,237
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 604.05 549.22 661.57 670.91 691.09 690.37 623.74 -2.11%
EPS -8.08 -13.76 25.78 35.08 58.64 -35.12 -23.62 -51.05%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 1.00 -
NAPS 3.37 3.39 3.48 3.50 3.54 3.05 3.14 4.82%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.17 1.96 2.44 1.83 1.63 1.78 1.40 -
P/RPS 0.36 0.36 0.37 0.27 0.24 0.26 0.22 38.82%
P/EPS -26.89 -14.22 9.46 5.22 2.78 -5.07 -5.93 173.71%
EY -3.72 -7.03 10.57 19.17 35.98 -19.73 -16.87 -63.46%
DY 0.00 0.00 1.23 0.00 0.00 0.00 0.71 -
P/NAPS 0.64 0.58 0.70 0.52 0.46 0.58 0.45 26.44%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 28/08/18 31/05/18 28/02/18 30/11/17 25/08/17 30/05/17 -
Price 1.90 2.25 1.75 2.62 1.71 1.59 1.54 -
P/RPS 0.31 0.41 0.26 0.39 0.25 0.23 0.25 15.40%
P/EPS -23.54 -16.33 6.79 7.47 2.92 -4.53 -6.52 135.16%
EY -4.25 -6.12 14.73 13.39 34.29 -22.08 -15.34 -57.46%
DY 0.00 0.00 1.71 0.00 0.00 0.00 0.65 -
P/NAPS 0.56 0.66 0.50 0.75 0.48 0.52 0.49 9.30%

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