[DRBHCOM] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 100.09%
YoY- 169.53%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 8,085,088 4,103,571 15,512,016 11,164,383 6,623,605 3,069,558 12,378,135 -24.77%
PBT 285,711 200,766 409,992 483,117 233,157 4,002 -291,267 -
Tax -52,533 -42,195 -118,869 -112,489 -84,358 -47,800 -57,681 -6.05%
NP 233,178 158,571 291,123 370,628 148,799 -43,798 -348,948 -
-
NP to SH 141,616 107,907 187,712 287,774 143,821 -25,740 -296,422 -
-
Tax Rate 18.39% 21.02% 28.99% 23.28% 36.18% 1,194.40% - -
Total Cost 7,851,910 3,945,000 15,220,893 10,793,755 6,474,806 3,113,356 12,727,083 -27.59%
-
Net Worth 7,481,626 7,500,959 7,365,632 7,404,297 7,288,303 7,172,309 7,210,974 2.49%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 7,481,626 7,500,959 7,365,632 7,404,297 7,288,303 7,172,309 7,210,974 2.49%
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
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 2.88% 3.86% 1.88% 3.32% 2.25% -1.43% -2.82% -
ROE 1.89% 1.44% 2.55% 3.89% 1.97% -0.36% -4.11% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 418.22 212.26 802.39 577.50 342.62 158.78 640.28 -24.77%
EPS 7.33 5.58 9.71 14.89 7.44 -1.33 -15.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.87 3.88 3.81 3.83 3.77 3.71 3.73 2.49%
Adjusted Per Share Value based on latest NOSH - 1,933,237
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 418.22 212.26 802.39 577.50 342.62 158.78 640.28 -24.77%
EPS 7.33 5.58 9.71 14.89 7.44 -1.33 -15.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.87 3.88 3.81 3.83 3.77 3.71 3.73 2.49%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.34 1.38 1.60 1.31 1.20 1.47 1.43 -
P/RPS 0.32 0.65 0.20 0.23 0.35 0.93 0.22 28.46%
P/EPS 18.29 24.72 16.48 8.80 16.13 -110.41 -9.33 -
EY 5.47 4.04 6.07 11.36 6.20 -0.91 -10.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.36 0.42 0.34 0.32 0.40 0.38 -5.34%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 26/05/23 21/02/23 24/11/22 25/08/22 26/05/22 24/02/22 -
Price 1.57 1.35 1.69 1.36 1.51 1.34 1.48 -
P/RPS 0.38 0.64 0.21 0.24 0.44 0.84 0.23 39.88%
P/EPS 21.43 24.19 17.41 9.14 20.30 -100.64 -9.65 -
EY 4.67 4.13 5.75 10.95 4.93 -0.99 -10.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.35 0.44 0.36 0.40 0.36 0.40 1.66%

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