[DRBHCOM] QoQ Annualized Quarter Result on 31-Mar-2014 [#4]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 17.15%
YoY- -19.67%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 13,970,660 13,898,896 14,899,004 14,200,742 13,377,597 13,407,790 12,218,232 9.32%
PBT 610,209 722,372 740,220 801,741 672,346 647,680 384,864 35.85%
Tax -235,116 -207,270 -199,624 -151,471 -142,497 -225,936 -209,504 7.96%
NP 375,093 515,102 540,596 650,270 529,849 421,744 175,360 65.78%
-
NP to SH 280,532 401,862 431,348 462,169 394,510 296,452 41,024 259.01%
-
Tax Rate 38.53% 28.69% 26.97% 18.89% 21.19% 34.88% 54.44% -
Total Cost 13,595,566 13,383,794 14,358,408 13,550,472 12,847,748 12,986,046 12,042,872 8.39%
-
Net Worth 7,481,626 7,462,294 7,404,297 7,307,635 5,799,711 7,075,647 7,056,315 3.96%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 38,664 - - 115,994 38,664 - - -
Div Payout % 13.78% - - 25.10% 9.80% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 7,481,626 7,462,294 7,404,297 7,307,635 5,799,711 7,075,647 7,056,315 3.96%
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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 2.68% 3.71% 3.63% 4.58% 3.96% 3.15% 1.44% -
ROE 3.75% 5.39% 5.83% 6.32% 6.80% 4.19% 0.58% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 722.66 718.94 770.68 734.56 691.98 693.54 632.01 9.32%
EPS 14.51 20.78 22.32 23.91 20.41 15.34 2.12 259.22%
DPS 2.00 0.00 0.00 6.00 2.00 0.00 0.00 -
NAPS 3.87 3.86 3.83 3.78 3.00 3.66 3.65 3.96%
Adjusted Per Share Value based on latest NOSH - 1,933,237
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 722.66 718.94 770.68 734.56 691.98 693.54 632.01 9.32%
EPS 14.51 20.78 22.32 23.91 20.41 15.34 2.12 259.22%
DPS 2.00 0.00 0.00 6.00 2.00 0.00 0.00 -
NAPS 3.87 3.86 3.83 3.78 3.00 3.66 3.65 3.96%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.75 2.28 2.21 2.47 2.82 2.66 2.69 -
P/RPS 0.24 0.32 0.29 0.34 0.41 0.38 0.43 -32.13%
P/EPS 12.06 10.97 9.90 10.33 13.82 17.35 126.77 -79.07%
EY 8.29 9.12 10.10 9.68 7.24 5.76 0.79 377.26%
DY 1.14 0.00 0.00 2.43 0.71 0.00 0.00 -
P/NAPS 0.45 0.59 0.58 0.65 0.94 0.73 0.74 -28.15%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 27/11/14 28/08/14 29/05/14 27/02/14 28/11/13 29/08/13 -
Price 2.05 1.90 2.14 2.39 2.60 2.43 2.60 -
P/RPS 0.28 0.26 0.28 0.33 0.38 0.35 0.41 -22.39%
P/EPS 14.13 9.14 9.59 10.00 12.74 15.85 122.52 -76.21%
EY 7.08 10.94 10.43 10.00 7.85 6.31 0.82 319.21%
DY 0.98 0.00 0.00 2.51 0.77 0.00 0.00 -
P/NAPS 0.53 0.49 0.56 0.63 0.87 0.66 0.71 -17.66%

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