[DRBHCOM] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 28.38%
YoY- -153.49%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 11,164,383 6,623,605 3,069,558 12,378,135 8,253,942 6,133,987 3,511,499 116.06%
PBT 483,117 233,157 4,002 -291,267 -444,638 -243,218 36,311 460.60%
Tax -112,489 -84,358 -47,800 -57,681 -87,586 -43,561 -22,316 193.69%
NP 370,628 148,799 -43,798 -348,948 -532,224 -286,779 13,995 786.70%
-
NP to SH 287,774 143,821 -25,740 -296,422 -413,894 -234,456 -16,960 -
-
Tax Rate 23.28% 36.18% 1,194.40% - - - 61.46% -
Total Cost 10,793,755 6,474,806 3,113,356 12,727,083 8,786,166 6,420,766 3,497,504 111.82%
-
Net Worth 7,404,297 7,288,303 7,172,309 7,210,974 7,114,312 7,288,303 7,558,956 -1.36%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 7,404,297 7,288,303 7,172,309 7,210,974 7,114,312 7,288,303 7,558,956 -1.36%
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
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 3.32% 2.25% -1.43% -2.82% -6.45% -4.68% 0.40% -
ROE 3.89% 1.97% -0.36% -4.11% -5.82% -3.22% -0.22% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 577.50 342.62 158.78 640.28 426.95 317.29 181.64 116.06%
EPS 14.89 7.44 -1.33 -15.33 -21.41 -12.13 -0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.83 3.77 3.71 3.73 3.68 3.77 3.91 -1.36%
Adjusted Per Share Value based on latest NOSH - 1,933,237
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 577.50 342.62 158.78 640.28 426.95 317.29 181.64 116.06%
EPS 14.89 7.44 -1.33 -15.33 -21.41 -12.13 -0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.83 3.77 3.71 3.73 3.68 3.77 3.91 -1.36%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.31 1.20 1.47 1.43 1.64 1.63 1.92 -
P/RPS 0.23 0.35 0.93 0.22 0.38 0.51 1.06 -63.85%
P/EPS 8.80 16.13 -110.41 -9.33 -7.66 -13.44 -218.86 -
EY 11.36 6.20 -0.91 -10.72 -13.05 -7.44 -0.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.32 0.40 0.38 0.45 0.43 0.49 -21.60%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 25/08/22 26/05/22 24/02/22 18/11/21 17/08/21 31/05/21 -
Price 1.36 1.51 1.34 1.48 1.66 1.62 1.81 -
P/RPS 0.24 0.44 0.84 0.23 0.39 0.51 1.00 -61.34%
P/EPS 9.14 20.30 -100.64 -9.65 -7.75 -13.36 -206.32 -
EY 10.95 4.93 -0.99 -10.36 -12.90 -7.49 -0.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.40 0.36 0.40 0.45 0.43 0.46 -15.06%

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