[DRBHCOM] QoQ Quarter Result on 30-Jun-2013 [#1]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -85.47%
YoY- -68.54%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 4,167,544 3,329,303 3,649,337 3,054,558 3,361,035 2,775,221 3,535,418 11.60%
PBT 297,481 180,420 227,624 96,216 314,185 462,604 162,663 49.60%
Tax -44,598 6,095 -60,592 -52,376 -199,586 -44,502 -49,811 -7.11%
NP 252,883 186,515 167,032 43,840 114,599 418,102 112,852 71.32%
-
NP to SH 166,286 147,657 137,970 10,256 70,587 391,467 80,650 62.06%
-
Tax Rate 14.99% -3.38% 26.62% 54.44% 63.52% 9.62% 30.62% -
Total Cost 3,914,661 3,142,788 3,482,305 3,010,718 3,246,436 2,357,119 3,422,566 9.37%
-
Net Worth 7,307,635 5,799,711 7,075,647 7,056,315 7,094,979 6,708,332 6,321,684 10.15%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 86,995 28,998 - - 86,995 28,998 - -
Div Payout % 52.32% 19.64% - - 123.25% 7.41% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 7,307,635 5,799,711 7,075,647 7,056,315 7,094,979 6,708,332 6,321,684 10.15%
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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 6.07% 5.60% 4.58% 1.44% 3.41% 15.07% 3.19% -
ROE 2.28% 2.55% 1.95% 0.15% 0.99% 5.84% 1.28% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 215.57 172.21 188.77 158.00 173.86 143.55 182.88 11.59%
EPS 8.60 7.64 7.14 0.53 3.65 20.25 4.17 62.09%
DPS 4.50 1.50 0.00 0.00 4.50 1.50 0.00 -
NAPS 3.78 3.00 3.66 3.65 3.67 3.47 3.27 10.15%
Adjusted Per Share Value based on latest NOSH - 1,933,237
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 215.57 172.21 188.77 158.00 173.86 143.55 182.88 11.59%
EPS 8.60 7.64 7.14 0.53 3.65 20.25 4.17 62.09%
DPS 4.50 1.50 0.00 0.00 4.50 1.50 0.00 -
NAPS 3.78 3.00 3.66 3.65 3.67 3.47 3.27 10.15%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.47 2.82 2.66 2.69 2.53 2.73 2.33 -
P/RPS 1.15 1.64 1.41 1.70 1.46 1.90 1.27 -6.40%
P/EPS 28.72 36.92 37.27 507.06 69.29 13.48 55.85 -35.83%
EY 3.48 2.71 2.68 0.20 1.44 7.42 1.79 55.83%
DY 1.82 0.53 0.00 0.00 1.78 0.55 0.00 -
P/NAPS 0.65 0.94 0.73 0.74 0.69 0.79 0.71 -5.72%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 27/02/14 28/11/13 29/08/13 30/05/13 27/02/13 29/11/12 -
Price 2.39 2.60 2.43 2.60 2.90 2.56 2.40 -
P/RPS 1.11 1.51 1.29 1.65 1.67 1.78 1.31 -10.46%
P/EPS 27.79 34.04 34.05 490.10 79.43 12.64 57.53 -38.46%
EY 3.60 2.94 2.94 0.20 1.26 7.91 1.74 62.44%
DY 1.88 0.58 0.00 0.00 1.55 0.59 0.00 -
P/NAPS 0.63 0.87 0.66 0.71 0.79 0.74 0.73 -9.36%

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