[DRBHCOM] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
26-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -42.51%
YoY- 519.22%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 15,850,547 12,081,262 8,085,088 4,103,571 15,512,016 11,164,383 6,623,605 78.62%
PBT 446,868 401,200 285,711 200,766 409,992 483,117 233,157 54.11%
Tax -52,523 -47,297 -52,533 -42,195 -118,869 -112,489 -84,358 -27.02%
NP 394,345 353,903 233,178 158,571 291,123 370,628 148,799 91.16%
-
NP to SH 238,881 212,416 141,616 107,907 187,712 287,774 143,821 40.12%
-
Tax Rate 11.75% 11.79% 18.39% 21.02% 28.99% 23.28% 36.18% -
Total Cost 15,456,202 11,727,359 7,851,910 3,945,000 15,220,893 10,793,755 6,474,806 78.33%
-
Net Worth 7,597,621 7,558,956 7,481,626 7,500,959 7,365,632 7,404,297 7,288,303 2.80%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 7,597,621 7,558,956 7,481,626 7,500,959 7,365,632 7,404,297 7,288,303 2.80%
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
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 2.49% 2.93% 2.88% 3.86% 1.88% 3.32% 2.25% -
ROE 3.14% 2.81% 1.89% 1.44% 2.55% 3.89% 1.97% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 819.90 624.92 418.22 212.26 802.39 577.50 342.62 78.62%
EPS 12.36 10.99 7.33 5.58 9.71 14.89 7.44 40.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.93 3.91 3.87 3.88 3.81 3.83 3.77 2.80%
Adjusted Per Share Value based on latest NOSH - 1,933,237
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 819.90 624.92 418.22 212.26 802.39 577.50 342.62 78.62%
EPS 12.36 10.99 7.33 5.58 9.71 14.89 7.44 40.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.93 3.91 3.87 3.88 3.81 3.83 3.77 2.80%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.39 1.43 1.34 1.38 1.60 1.31 1.20 -
P/RPS 0.17 0.23 0.32 0.65 0.20 0.23 0.35 -38.12%
P/EPS 11.25 13.01 18.29 24.72 16.48 8.80 16.13 -21.30%
EY 8.89 7.68 5.47 4.04 6.07 11.36 6.20 27.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.35 0.36 0.42 0.34 0.32 6.13%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 23/11/23 24/08/23 26/05/23 21/02/23 24/11/22 25/08/22 -
Price 1.39 1.43 1.57 1.35 1.69 1.36 1.51 -
P/RPS 0.17 0.23 0.38 0.64 0.21 0.24 0.44 -46.86%
P/EPS 11.25 13.01 21.43 24.19 17.41 9.14 20.30 -32.45%
EY 8.89 7.68 4.67 4.13 5.75 10.95 4.93 47.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.41 0.35 0.44 0.36 0.40 -8.49%

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