[DRBHCOM] QoQ Annualized Quarter Result on 31-Mar-2023 [#1]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
26-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 129.94%
YoY- 519.22%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 15,850,547 16,108,349 16,170,176 16,414,284 15,512,016 14,885,844 13,247,210 12.66%
PBT 446,868 534,933 571,422 803,064 409,992 644,156 466,314 -2.79%
Tax -52,523 -63,062 -105,066 -168,780 -118,869 -149,985 -168,716 -53.96%
NP 394,345 471,870 466,356 634,284 291,123 494,170 297,598 20.57%
-
NP to SH 238,881 283,221 283,232 431,628 187,712 383,698 287,642 -11.61%
-
Tax Rate 11.75% 11.79% 18.39% 21.02% 28.99% 23.28% 36.18% -
Total Cost 15,456,202 15,636,478 15,703,820 15,780,000 15,220,893 14,391,673 12,949,612 12.48%
-
Net Worth 7,597,621 7,558,956 7,481,626 7,500,959 7,365,632 7,404,297 7,288,303 2.80%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 7,597,621 7,558,956 7,481,626 7,500,959 7,365,632 7,404,297 7,288,303 2.80%
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
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 2.49% 2.93% 2.88% 3.86% 1.88% 3.32% 2.25% -
ROE 3.14% 3.75% 3.79% 5.75% 2.55% 5.18% 3.95% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 819.90 833.23 836.43 849.06 802.39 770.00 685.23 12.66%
EPS 12.36 14.65 14.66 22.32 9.71 19.85 14.88 -11.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.93 3.91 3.87 3.88 3.81 3.83 3.77 2.80%
Adjusted Per Share Value based on latest NOSH - 1,933,237
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 819.90 833.23 836.43 849.06 802.39 770.00 685.23 12.66%
EPS 12.36 14.65 14.66 22.32 9.71 19.85 14.88 -11.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.93 3.91 3.87 3.88 3.81 3.83 3.77 2.80%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.39 1.43 1.34 1.38 1.60 1.31 1.20 -
P/RPS 0.17 0.17 0.16 0.16 0.20 0.17 0.18 -3.72%
P/EPS 11.25 9.76 9.15 6.18 16.48 6.60 8.07 24.71%
EY 8.89 10.24 10.93 16.18 6.07 15.15 12.40 -19.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.35 0.36 0.42 0.34 0.32 6.13%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 23/11/23 24/08/23 26/05/23 21/02/23 24/11/22 25/08/22 -
Price 1.39 1.43 1.57 1.35 1.69 1.36 1.51 -
P/RPS 0.17 0.17 0.19 0.16 0.21 0.18 0.22 -15.75%
P/EPS 11.25 9.76 10.72 6.05 17.41 6.85 10.15 7.08%
EY 8.89 10.24 9.33 16.54 5.75 14.59 9.85 -6.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.41 0.35 0.44 0.36 0.40 -8.49%

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