[DRBHCOM] QoQ Cumulative Quarter Result on 30-Jun-2012 [#1]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -97.96%
YoY- -64.2%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 13,134,727 9,773,692 6,998,471 3,463,053 6,878,205 4,754,013 3,059,441 163.91%
PBT 1,037,367 723,182 260,578 97,915 1,821,399 425,544 310,373 123.38%
Tax -338,429 -138,843 -94,341 -44,530 -146,791 -102,386 -80,372 160.53%
NP 698,938 584,339 166,237 53,385 1,674,608 323,158 230,001 109.65%
-
NP to SH 575,305 504,718 113,251 32,601 1,596,920 274,921 195,345 105.32%
-
Tax Rate 32.62% 19.20% 36.20% 45.48% 8.06% 24.06% 25.90% -
Total Cost 12,435,789 9,189,353 6,832,234 3,409,668 5,203,597 4,430,855 2,829,440 168.07%
-
Net Worth 7,094,979 6,708,332 6,321,684 6,302,352 6,553,673 5,161,742 5,106,047 24.49%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 115,994 28,998 - - 115,994 38,664 - -
Div Payout % 20.16% 5.75% - - 7.26% 14.06% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 7,094,979 6,708,332 6,321,684 6,302,352 6,553,673 5,161,742 5,106,047 24.49%
NOSH 1,933,237 1,933,237 1,933,237 1,933,237 1,933,237 1,933,237 1,934,108 -0.02%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 5.32% 5.98% 2.38% 1.54% 24.35% 6.80% 7.52% -
ROE 8.11% 7.52% 1.79% 0.52% 24.37% 5.33% 3.83% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 679.42 505.56 362.01 179.13 355.79 245.91 158.18 164.00%
EPS 29.76 26.11 5.86 1.69 82.60 14.22 10.10 105.39%
DPS 6.00 1.50 0.00 0.00 6.00 2.00 0.00 -
NAPS 3.67 3.47 3.27 3.26 3.39 2.67 2.64 24.53%
Adjusted Per Share Value based on latest NOSH - 1,933,237
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 679.42 505.56 362.01 179.13 355.79 245.91 158.25 163.92%
EPS 29.76 26.11 5.86 1.69 82.60 14.22 10.10 105.39%
DPS 6.00 1.50 0.00 0.00 6.00 2.00 0.00 -
NAPS 3.67 3.47 3.27 3.26 3.39 2.67 2.6412 24.49%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.53 2.73 2.33 2.52 2.52 2.04 1.74 -
P/RPS 0.37 0.54 0.64 1.41 0.71 0.83 1.10 -51.60%
P/EPS 8.50 10.46 39.77 149.44 3.05 14.35 17.23 -37.53%
EY 11.76 9.56 2.51 0.67 32.78 6.97 5.80 60.12%
DY 2.37 0.55 0.00 0.00 2.38 0.98 0.00 -
P/NAPS 0.69 0.79 0.71 0.77 0.74 0.76 0.66 3.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 27/02/13 29/11/12 27/08/12 29/05/12 24/02/12 24/11/11 -
Price 2.90 2.56 2.40 2.55 2.43 2.57 2.08 -
P/RPS 0.43 0.51 0.66 1.42 0.68 1.05 1.31 -52.38%
P/EPS 9.75 9.81 40.97 151.21 2.94 18.07 20.59 -39.21%
EY 10.26 10.20 2.44 0.66 33.99 5.53 4.86 64.49%
DY 2.07 0.59 0.00 0.00 2.47 0.78 0.00 -
P/NAPS 0.79 0.74 0.73 0.78 0.72 0.96 0.79 0.00%

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