[DRBHCOM] QoQ Cumulative Quarter Result on 31-Mar-2012 [#4]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 480.87%
YoY- 238.0%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 9,773,692 6,998,471 3,463,053 6,878,205 4,754,013 3,059,441 1,582,541 234.76%
PBT 723,182 260,578 97,915 1,821,399 425,544 310,373 146,314 188.76%
Tax -138,843 -94,341 -44,530 -146,791 -102,386 -80,372 -37,655 137.72%
NP 584,339 166,237 53,385 1,674,608 323,158 230,001 108,659 205.38%
-
NP to SH 504,718 113,251 32,601 1,596,920 274,921 195,345 91,067 211.55%
-
Tax Rate 19.20% 36.20% 45.48% 8.06% 24.06% 25.90% 25.74% -
Total Cost 9,189,353 6,832,234 3,409,668 5,203,597 4,430,855 2,829,440 1,473,882 236.87%
-
Net Worth 6,708,332 6,321,684 6,302,352 6,553,673 5,161,742 5,106,047 5,085,057 20.18%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 28,998 - - 115,994 38,664 - - -
Div Payout % 5.75% - - 7.26% 14.06% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 6,708,332 6,321,684 6,302,352 6,553,673 5,161,742 5,106,047 5,085,057 20.18%
NOSH 1,933,237 1,933,237 1,933,237 1,933,237 1,933,237 1,934,108 1,933,481 -0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 5.98% 2.38% 1.54% 24.35% 6.80% 7.52% 6.87% -
ROE 7.52% 1.79% 0.52% 24.37% 5.33% 3.83% 1.79% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 505.56 362.01 179.13 355.79 245.91 158.18 81.85 234.79%
EPS 26.11 5.86 1.69 82.60 14.22 10.10 4.71 211.60%
DPS 1.50 0.00 0.00 6.00 2.00 0.00 0.00 -
NAPS 3.47 3.27 3.26 3.39 2.67 2.64 2.63 20.19%
Adjusted Per Share Value based on latest NOSH - 1,933,237
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 505.56 362.01 179.13 355.79 245.91 158.25 81.86 234.76%
EPS 26.11 5.86 1.69 82.60 14.22 10.10 4.71 211.60%
DPS 1.50 0.00 0.00 6.00 2.00 0.00 0.00 -
NAPS 3.47 3.27 3.26 3.39 2.67 2.6412 2.6303 20.18%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.73 2.33 2.52 2.52 2.04 1.74 2.27 -
P/RPS 0.54 0.64 1.41 0.71 0.83 1.10 2.77 -66.21%
P/EPS 10.46 39.77 149.44 3.05 14.35 17.23 48.20 -63.72%
EY 9.56 2.51 0.67 32.78 6.97 5.80 2.07 176.04%
DY 0.55 0.00 0.00 2.38 0.98 0.00 0.00 -
P/NAPS 0.79 0.71 0.77 0.74 0.76 0.66 0.86 -5.47%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 29/11/12 27/08/12 29/05/12 24/02/12 24/11/11 25/08/11 -
Price 2.56 2.40 2.55 2.43 2.57 2.08 2.07 -
P/RPS 0.51 0.66 1.42 0.68 1.05 1.31 2.53 -65.45%
P/EPS 9.81 40.97 151.21 2.94 18.07 20.59 43.95 -63.03%
EY 10.20 2.44 0.66 33.99 5.53 4.86 2.28 170.27%
DY 0.59 0.00 0.00 2.47 0.78 0.00 0.00 -
P/NAPS 0.74 0.73 0.78 0.72 0.96 0.79 0.79 -4.24%

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