[DRBHCOM] QoQ Cumulative Quarter Result on 31-Mar-2014 [#4]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 56.2%
YoY- -19.67%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 10,477,995 6,949,448 3,724,751 14,200,742 10,033,198 6,703,895 3,054,558 126.94%
PBT 457,657 361,186 185,055 801,741 504,260 323,840 96,216 182.02%
Tax -176,337 -103,635 -49,906 -151,471 -106,873 -112,968 -52,376 124.13%
NP 281,320 257,551 135,149 650,270 397,387 210,872 43,840 244.15%
-
NP to SH 210,399 200,931 107,837 462,169 295,883 148,226 10,256 645.28%
-
Tax Rate 38.53% 28.69% 26.97% 18.89% 21.19% 34.88% 54.44% -
Total Cost 10,196,675 6,691,897 3,589,602 13,550,472 9,635,811 6,493,023 3,010,718 125.02%
-
Net Worth 7,481,626 7,462,294 7,404,297 7,307,635 5,799,711 7,075,647 7,056,315 3.96%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 28,998 - - 115,994 28,998 - - -
Div Payout % 13.78% - - 25.10% 9.80% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 7,481,626 7,462,294 7,404,297 7,307,635 5,799,711 7,075,647 7,056,315 3.96%
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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 2.68% 3.71% 3.63% 4.58% 3.96% 3.15% 1.44% -
ROE 2.81% 2.69% 1.46% 6.32% 5.10% 2.09% 0.15% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 541.99 359.47 192.67 734.56 518.98 346.77 158.00 126.94%
EPS 10.88 10.39 5.58 23.91 15.31 7.67 0.53 645.60%
DPS 1.50 0.00 0.00 6.00 1.50 0.00 0.00 -
NAPS 3.87 3.86 3.83 3.78 3.00 3.66 3.65 3.96%
Adjusted Per Share Value based on latest NOSH - 1,933,237
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 541.99 359.47 192.67 734.56 518.98 346.77 158.00 126.94%
EPS 10.88 10.39 5.58 23.91 15.31 7.67 0.53 645.60%
DPS 1.50 0.00 0.00 6.00 1.50 0.00 0.00 -
NAPS 3.87 3.86 3.83 3.78 3.00 3.66 3.65 3.96%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.75 2.28 2.21 2.47 2.82 2.66 2.69 -
P/RPS 0.32 0.63 1.15 0.34 0.54 0.77 1.70 -67.05%
P/EPS 16.08 21.94 39.62 10.33 18.43 34.69 507.06 -89.91%
EY 6.22 4.56 2.52 9.68 5.43 2.88 0.20 882.77%
DY 0.86 0.00 0.00 2.43 0.53 0.00 0.00 -
P/NAPS 0.45 0.59 0.58 0.65 0.94 0.73 0.74 -28.15%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 27/11/14 28/08/14 29/05/14 27/02/14 28/11/13 29/08/13 -
Price 2.05 1.90 2.14 2.39 2.60 2.43 2.60 -
P/RPS 0.38 0.53 1.11 0.33 0.50 0.70 1.65 -62.32%
P/EPS 18.84 18.28 38.36 10.00 16.99 31.69 490.10 -88.54%
EY 5.31 5.47 2.61 10.00 5.89 3.16 0.20 784.67%
DY 0.73 0.00 0.00 2.51 0.58 0.00 0.00 -
P/NAPS 0.53 0.49 0.56 0.63 0.87 0.66 0.71 -17.66%

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