[DRBHCOM] QoQ Annualized Quarter Result on 31-Dec-2018

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018
Profit Trend
QoQ- 95.73%
YoY- -100.98%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 16,876,113 20,621,142 12,477,049 12,013,800 11,677,672 10,617,644 12,789,677 20.28%
PBT 666,590 880,332 281,856 -62,584 -287,278 -377,596 415,130 37.08%
Tax -197,829 -224,094 -230,665 -161,581 -155,646 -201,436 -119,824 39.64%
NP 468,760 656,238 51,191 -224,165 -442,924 -579,032 295,306 36.03%
-
NP to SH 207,100 277,284 122,866 -6,661 -156,036 -266,396 498,441 -44.28%
-
Tax Rate 29.68% 25.46% 81.84% - - - 28.86% -
Total Cost 16,407,352 19,964,904 12,425,858 12,237,965 12,120,596 11,196,676 12,494,371 19.89%
-
Net Worth 6,746,997 6,766,329 6,708,332 6,573,005 6,515,008 6,553,673 6,727,664 0.19%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - 57,997 -
Div Payout % - - - - - - 11.64% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 6,746,997 6,766,329 6,708,332 6,573,005 6,515,008 6,553,673 6,727,664 0.19%
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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 2.78% 3.18% 0.41% -1.87% -3.79% -5.45% 2.31% -
ROE 3.07% 4.10% 1.83% -0.10% -2.40% -4.06% 7.41% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 872.95 1,066.66 645.40 621.43 604.05 549.22 661.57 20.28%
EPS 10.70 14.34 6.36 -0.35 -8.08 -13.76 25.78 -44.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 3.49 3.50 3.47 3.40 3.37 3.39 3.48 0.19%
Adjusted Per Share Value based on latest NOSH - 1,933,237
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 872.95 1,066.66 645.40 621.43 604.05 549.22 661.57 20.28%
EPS 10.70 14.34 6.36 -0.35 -8.08 -13.76 25.78 -44.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 3.49 3.50 3.47 3.40 3.37 3.39 3.48 0.19%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 2.37 2.20 1.90 1.70 2.17 1.96 2.44 -
P/RPS 0.27 0.21 0.29 0.27 0.36 0.36 0.37 -18.93%
P/EPS 22.12 15.34 29.90 -493.37 -26.89 -14.22 9.46 76.07%
EY 4.52 6.52 3.34 -0.20 -3.72 -7.03 10.57 -43.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.23 -
P/NAPS 0.68 0.63 0.55 0.50 0.64 0.58 0.70 -1.91%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 23/08/19 30/05/19 28/02/19 29/11/18 28/08/18 31/05/18 -
Price 2.39 2.95 1.98 1.85 1.90 2.25 1.75 -
P/RPS 0.27 0.28 0.31 0.30 0.31 0.41 0.26 2.54%
P/EPS 22.31 20.57 31.15 -536.90 -23.54 -16.33 6.79 120.85%
EY 4.48 4.86 3.21 -0.19 -4.25 -6.12 14.73 -54.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.71 -
P/NAPS 0.68 0.84 0.57 0.54 0.56 0.66 0.50 22.72%

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