[DRBHCOM] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
25-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -293.08%
YoY- -664.1%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 13,155,536 11,073,970 9,483,486 10,947,156 10,536,306 16,876,113 20,621,142 -25.79%
PBT 540,096 -544,910 -1,102,214 -741,216 472,461 666,590 880,332 -27.69%
Tax 8,736 -98,101 -83,500 -121,844 -33,337 -197,829 -224,094 -
NP 548,832 -643,012 -1,185,714 -863,060 439,124 468,760 656,238 -11.18%
-
NP to SH 554,132 -575,809 -958,710 -693,088 358,969 207,100 277,284 58.32%
-
Tax Rate -1.62% - - - 7.06% 29.68% 25.46% -
Total Cost 12,606,704 11,716,982 10,669,200 11,810,216 10,097,182 16,407,352 19,964,904 -26.29%
-
Net Worth 7,578,289 6,553,673 6,534,341 6,804,994 6,998,317 6,746,997 6,766,329 7.81%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 7,578,289 6,553,673 6,534,341 6,804,994 6,998,317 6,746,997 6,766,329 7.81%
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
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 4.17% -5.81% -12.50% -7.88% 4.17% 2.78% 3.18% -
ROE 7.31% -8.79% -14.67% -10.18% 5.13% 3.07% 4.10% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 680.49 572.82 490.55 566.26 545.01 872.95 1,066.66 -25.79%
EPS 28.66 -29.79 -49.60 -35.84 18.57 10.70 14.34 58.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.92 3.39 3.38 3.52 3.62 3.49 3.50 7.81%
Adjusted Per Share Value based on latest NOSH - 1,933,237
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 680.49 572.82 490.55 566.26 545.01 872.95 1,066.66 -25.79%
EPS 28.66 -29.79 -49.60 -35.84 18.57 10.70 14.34 58.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.92 3.39 3.38 3.52 3.62 3.49 3.50 7.81%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 2.08 2.09 1.71 1.32 2.38 2.37 2.20 -
P/RPS 0.31 0.36 0.35 0.23 0.44 0.27 0.21 29.49%
P/EPS 7.26 -7.02 -3.45 -3.68 12.82 22.12 15.34 -39.13%
EY 13.78 -14.25 -29.00 -27.16 7.80 4.52 6.52 64.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.62 0.51 0.38 0.66 0.68 0.63 -10.83%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 26/11/20 28/08/20 25/06/20 28/02/20 28/11/19 23/08/19 -
Price 1.67 2.05 2.04 1.75 2.22 2.39 2.95 -
P/RPS 0.25 0.36 0.42 0.31 0.41 0.27 0.28 -7.24%
P/EPS 5.83 -6.88 -4.11 -4.88 11.96 22.31 20.57 -56.68%
EY 17.16 -14.53 -24.31 -20.49 8.36 4.48 4.86 130.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.60 0.60 0.50 0.61 0.68 0.84 -35.87%

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