[DRBHCOM] QoQ Cumulative Quarter Result on 30-Sep-2013 [#2]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 1345.26%
YoY- 30.88%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 3,724,751 14,200,742 10,033,198 6,703,895 3,054,558 13,134,727 9,773,692 -47.52%
PBT 185,055 801,741 504,260 323,840 96,216 1,037,367 723,182 -59.79%
Tax -49,906 -151,471 -106,873 -112,968 -52,376 -338,429 -138,843 -49.54%
NP 135,149 650,270 397,387 210,872 43,840 698,938 584,339 -62.42%
-
NP to SH 107,837 462,169 295,883 148,226 10,256 575,305 504,718 -64.36%
-
Tax Rate 26.97% 18.89% 21.19% 34.88% 54.44% 32.62% 19.20% -
Total Cost 3,589,602 13,550,472 9,635,811 6,493,023 3,010,718 12,435,789 9,189,353 -46.65%
-
Net Worth 7,404,297 7,307,635 5,799,711 7,075,647 7,056,315 7,094,979 6,708,332 6.82%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 115,994 28,998 - - 115,994 28,998 -
Div Payout % - 25.10% 9.80% - - 20.16% 5.75% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 7,404,297 7,307,635 5,799,711 7,075,647 7,056,315 7,094,979 6,708,332 6.82%
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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 3.63% 4.58% 3.96% 3.15% 1.44% 5.32% 5.98% -
ROE 1.46% 6.32% 5.10% 2.09% 0.15% 8.11% 7.52% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 192.67 734.56 518.98 346.77 158.00 679.42 505.56 -47.52%
EPS 5.58 23.91 15.31 7.67 0.53 29.76 26.11 -64.35%
DPS 0.00 6.00 1.50 0.00 0.00 6.00 1.50 -
NAPS 3.83 3.78 3.00 3.66 3.65 3.67 3.47 6.82%
Adjusted Per Share Value based on latest NOSH - 1,933,237
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 192.67 734.56 518.98 346.77 158.00 679.42 505.56 -47.52%
EPS 5.58 23.91 15.31 7.67 0.53 29.76 26.11 -64.35%
DPS 0.00 6.00 1.50 0.00 0.00 6.00 1.50 -
NAPS 3.83 3.78 3.00 3.66 3.65 3.67 3.47 6.82%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.21 2.47 2.82 2.66 2.69 2.53 2.73 -
P/RPS 1.15 0.34 0.54 0.77 1.70 0.37 0.54 65.75%
P/EPS 39.62 10.33 18.43 34.69 507.06 8.50 10.46 143.58%
EY 2.52 9.68 5.43 2.88 0.20 11.76 9.56 -58.98%
DY 0.00 2.43 0.53 0.00 0.00 2.37 0.55 -
P/NAPS 0.58 0.65 0.94 0.73 0.74 0.69 0.79 -18.66%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 27/02/14 28/11/13 29/08/13 30/05/13 27/02/13 -
Price 2.14 2.39 2.60 2.43 2.60 2.90 2.56 -
P/RPS 1.11 0.33 0.50 0.70 1.65 0.43 0.51 68.18%
P/EPS 38.36 10.00 16.99 31.69 490.10 9.75 9.81 148.82%
EY 2.61 10.00 5.89 3.16 0.20 10.26 10.20 -59.79%
DY 0.00 2.51 0.58 0.00 0.00 2.07 0.59 -
P/NAPS 0.56 0.63 0.87 0.66 0.71 0.79 0.74 -16.99%

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