[DRBHCOM] QoQ Cumulative Quarter Result on 30-Sep-2014 [#2]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 86.33%
YoY- 35.56%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 2,950,227 13,687,839 10,477,995 6,949,448 3,724,751 14,200,742 10,033,198 -55.87%
PBT 16,679 502,211 457,657 361,186 185,055 801,741 504,260 -89.76%
Tax -5,783 -117,063 -176,337 -103,635 -49,906 -151,471 -106,873 -85.77%
NP 10,896 385,148 281,320 257,551 135,149 650,270 397,387 -90.96%
-
NP to SH -19,718 300,287 210,399 200,931 107,837 462,169 295,883 -
-
Tax Rate 34.67% 23.31% 38.53% 28.69% 26.97% 18.89% 21.19% -
Total Cost 2,939,331 13,302,691 10,196,675 6,691,897 3,589,602 13,550,472 9,635,811 -54.78%
-
Net Worth 7,597,621 7,579,685 7,481,626 7,462,294 7,404,297 7,307,635 5,799,711 19.78%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 116,015 28,998 - - 115,994 28,998 -
Div Payout % - 38.63% 13.78% - - 25.10% 9.80% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 7,597,621 7,579,685 7,481,626 7,462,294 7,404,297 7,307,635 5,799,711 19.78%
NOSH 1,933,237 1,933,593 1,933,237 1,933,237 1,933,237 1,933,237 1,933,237 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 0.37% 2.81% 2.68% 3.71% 3.63% 4.58% 3.96% -
ROE -0.26% 3.96% 2.81% 2.69% 1.46% 6.32% 5.10% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 152.61 707.90 541.99 359.47 192.67 734.56 518.98 -55.87%
EPS -1.02 15.53 10.88 10.39 5.58 23.91 15.31 -
DPS 0.00 6.00 1.50 0.00 0.00 6.00 1.50 -
NAPS 3.93 3.92 3.87 3.86 3.83 3.78 3.00 19.78%
Adjusted Per Share Value based on latest NOSH - 1,933,237
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 152.61 708.03 541.99 359.47 192.67 734.56 518.98 -55.87%
EPS -1.02 15.53 10.88 10.39 5.58 23.91 15.31 -
DPS 0.00 6.00 1.50 0.00 0.00 6.00 1.50 -
NAPS 3.93 3.9207 3.87 3.86 3.83 3.78 3.00 19.78%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.59 1.97 1.75 2.28 2.21 2.47 2.82 -
P/RPS 1.04 0.28 0.32 0.63 1.15 0.34 0.54 54.98%
P/EPS -155.89 12.69 16.08 21.94 39.62 10.33 18.43 -
EY -0.64 7.88 6.22 4.56 2.52 9.68 5.43 -
DY 0.00 3.05 0.86 0.00 0.00 2.43 0.53 -
P/NAPS 0.40 0.50 0.45 0.59 0.58 0.65 0.94 -43.51%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 26/02/15 27/11/14 28/08/14 29/05/14 27/02/14 -
Price 1.32 1.67 2.05 1.90 2.14 2.39 2.60 -
P/RPS 0.86 0.24 0.38 0.53 1.11 0.33 0.50 43.69%
P/EPS -129.42 10.75 18.84 18.28 38.36 10.00 16.99 -
EY -0.77 9.30 5.31 5.47 2.61 10.00 5.89 -
DY 0.00 3.59 0.73 0.00 0.00 2.51 0.58 -
P/NAPS 0.34 0.43 0.53 0.49 0.56 0.63 0.87 -46.63%

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