[DRBHCOM] QoQ Quarter Result on 30-Jun-2014 [#1]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -35.15%
YoY- 951.45%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 3,209,844 3,528,547 3,224,697 3,724,751 4,167,544 3,329,303 3,649,337 -8.20%
PBT 44,554 96,471 176,131 185,055 297,481 180,420 227,624 -66.32%
Tax 59,274 -72,702 -53,729 -49,906 -44,598 6,095 -60,592 -
NP 103,828 23,769 122,402 135,149 252,883 186,515 167,032 -27.18%
-
NP to SH 89,888 9,468 93,094 107,837 166,286 147,657 137,970 -24.86%
-
Tax Rate -133.04% 75.36% 30.51% 26.97% 14.99% -3.38% 26.62% -
Total Cost 3,106,016 3,504,778 3,102,295 3,589,602 3,914,661 3,142,788 3,482,305 -7.34%
-
Net Worth 7,577,655 7,481,626 7,462,294 7,404,297 7,307,635 5,799,711 7,075,647 4.68%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 86,988 28,998 - - 86,995 28,998 - -
Div Payout % 96.77% 306.28% - - 52.32% 19.64% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 7,577,655 7,481,626 7,462,294 7,404,297 7,307,635 5,799,711 7,075,647 4.68%
NOSH 1,933,075 1,933,237 1,933,237 1,933,237 1,933,237 1,933,237 1,933,237 -0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 3.23% 0.67% 3.80% 3.63% 6.07% 5.60% 4.58% -
ROE 1.19% 0.13% 1.25% 1.46% 2.28% 2.55% 1.95% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 166.05 182.52 166.80 192.67 215.57 172.21 188.77 -8.20%
EPS 4.65 0.49 4.81 5.58 8.60 7.64 7.14 -24.88%
DPS 4.50 1.50 0.00 0.00 4.50 1.50 0.00 -
NAPS 3.92 3.87 3.86 3.83 3.78 3.00 3.66 4.68%
Adjusted Per Share Value based on latest NOSH - 1,933,237
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 166.03 182.52 166.80 192.67 215.57 172.21 188.77 -8.20%
EPS 4.65 0.49 4.81 5.58 8.60 7.64 7.14 -24.88%
DPS 4.50 1.50 0.00 0.00 4.50 1.50 0.00 -
NAPS 3.9197 3.87 3.86 3.83 3.78 3.00 3.66 4.68%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.97 1.75 2.28 2.21 2.47 2.82 2.66 -
P/RPS 1.19 0.96 1.37 1.15 1.15 1.64 1.41 -10.70%
P/EPS 42.37 357.33 47.35 39.62 28.72 36.92 37.27 8.93%
EY 2.36 0.28 2.11 2.52 3.48 2.71 2.68 -8.13%
DY 2.28 0.86 0.00 0.00 1.82 0.53 0.00 -
P/NAPS 0.50 0.45 0.59 0.58 0.65 0.94 0.73 -22.31%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 26/02/15 27/11/14 28/08/14 29/05/14 27/02/14 28/11/13 -
Price 1.67 2.05 1.90 2.14 2.39 2.60 2.43 -
P/RPS 1.01 1.12 1.14 1.11 1.11 1.51 1.29 -15.06%
P/EPS 35.91 418.58 39.46 38.36 27.79 34.04 34.05 3.61%
EY 2.78 0.24 2.53 2.61 3.60 2.94 2.94 -3.66%
DY 2.69 0.73 0.00 0.00 1.88 0.58 0.00 -
P/NAPS 0.43 0.53 0.49 0.56 0.63 0.87 0.66 -24.86%

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