[DRBHCOM] QoQ Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 345.66%
YoY- 83.59%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 6,703,895 3,054,558 13,134,727 9,773,692 6,998,471 3,463,053 6,878,205 -1.69%
PBT 323,840 96,216 1,037,367 723,182 260,578 97,915 1,821,399 -68.34%
Tax -112,968 -52,376 -338,429 -138,843 -94,341 -44,530 -146,791 -16.00%
NP 210,872 43,840 698,938 584,339 166,237 53,385 1,674,608 -74.84%
-
NP to SH 148,226 10,256 575,305 504,718 113,251 32,601 1,596,920 -79.47%
-
Tax Rate 34.88% 54.44% 32.62% 19.20% 36.20% 45.48% 8.06% -
Total Cost 6,493,023 3,010,718 12,435,789 9,189,353 6,832,234 3,409,668 5,203,597 15.88%
-
Net Worth 7,075,647 7,056,315 7,094,979 6,708,332 6,321,684 6,302,352 6,553,673 5.23%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 115,994 28,998 - - 115,994 -
Div Payout % - - 20.16% 5.75% - - 7.26% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 7,075,647 7,056,315 7,094,979 6,708,332 6,321,684 6,302,352 6,553,673 5.23%
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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 3.15% 1.44% 5.32% 5.98% 2.38% 1.54% 24.35% -
ROE 2.09% 0.15% 8.11% 7.52% 1.79% 0.52% 24.37% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 346.77 158.00 679.42 505.56 362.01 179.13 355.79 -1.69%
EPS 7.67 0.53 29.76 26.11 5.86 1.69 82.60 -79.46%
DPS 0.00 0.00 6.00 1.50 0.00 0.00 6.00 -
NAPS 3.66 3.65 3.67 3.47 3.27 3.26 3.39 5.23%
Adjusted Per Share Value based on latest NOSH - 1,933,237
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 346.77 158.00 679.42 505.56 362.01 179.13 355.79 -1.69%
EPS 7.67 0.53 29.76 26.11 5.86 1.69 82.60 -79.46%
DPS 0.00 0.00 6.00 1.50 0.00 0.00 6.00 -
NAPS 3.66 3.65 3.67 3.47 3.27 3.26 3.39 5.23%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.66 2.69 2.53 2.73 2.33 2.52 2.52 -
P/RPS 0.77 1.70 0.37 0.54 0.64 1.41 0.71 5.55%
P/EPS 34.69 507.06 8.50 10.46 39.77 149.44 3.05 405.00%
EY 2.88 0.20 11.76 9.56 2.51 0.67 32.78 -80.20%
DY 0.00 0.00 2.37 0.55 0.00 0.00 2.38 -
P/NAPS 0.73 0.74 0.69 0.79 0.71 0.77 0.74 -0.90%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 29/08/13 30/05/13 27/02/13 29/11/12 27/08/12 29/05/12 -
Price 2.43 2.60 2.90 2.56 2.40 2.55 2.43 -
P/RPS 0.70 1.65 0.43 0.51 0.66 1.42 0.68 1.94%
P/EPS 31.69 490.10 9.75 9.81 40.97 151.21 2.94 387.25%
EY 3.16 0.20 10.26 10.20 2.44 0.66 33.99 -79.44%
DY 0.00 0.00 2.07 0.59 0.00 0.00 2.47 -
P/NAPS 0.66 0.71 0.79 0.74 0.73 0.78 0.72 -5.63%

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