[DRBHCOM] QoQ Quarter Result on 30-Sep-2012 [#2]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 147.39%
YoY- -22.66%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 3,054,558 3,361,035 2,775,221 3,535,418 3,463,053 2,124,192 1,694,572 48.16%
PBT 96,216 314,185 462,604 162,663 97,915 1,395,855 115,171 -11.30%
Tax -52,376 -199,586 -44,502 -49,811 -44,530 -44,405 -22,014 78.31%
NP 43,840 114,599 418,102 112,852 53,385 1,351,450 93,157 -39.52%
-
NP to SH 10,256 70,587 391,467 80,650 32,601 1,321,999 79,576 -74.51%
-
Tax Rate 54.44% 63.52% 9.62% 30.62% 45.48% 3.18% 19.11% -
Total Cost 3,010,718 3,246,436 2,357,119 3,422,566 3,409,668 772,742 1,601,415 52.38%
-
Net Worth 7,056,315 7,094,979 6,708,332 6,321,684 6,302,352 6,553,673 5,161,742 23.19%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 86,995 28,998 - - 77,329 38,664 -
Div Payout % - 123.25% 7.41% - - 5.85% 48.59% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 7,056,315 7,094,979 6,708,332 6,321,684 6,302,352 6,553,673 5,161,742 23.19%
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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.44% 3.41% 15.07% 3.19% 1.54% 63.62% 5.50% -
ROE 0.15% 0.99% 5.84% 1.28% 0.52% 20.17% 1.54% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 158.00 173.86 143.55 182.88 179.13 109.88 87.65 48.16%
EPS 0.53 3.65 20.25 4.17 1.69 68.38 4.12 -74.54%
DPS 0.00 4.50 1.50 0.00 0.00 4.00 2.00 -
NAPS 3.65 3.67 3.47 3.27 3.26 3.39 2.67 23.19%
Adjusted Per Share Value based on latest NOSH - 1,933,237
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 158.00 173.86 143.55 182.88 179.13 109.88 87.65 48.16%
EPS 0.53 3.65 20.25 4.17 1.69 68.38 4.12 -74.54%
DPS 0.00 4.50 1.50 0.00 0.00 4.00 2.00 -
NAPS 3.65 3.67 3.47 3.27 3.26 3.39 2.67 23.19%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.69 2.53 2.73 2.33 2.52 2.52 2.04 -
P/RPS 1.70 1.46 1.90 1.27 1.41 2.29 2.33 -18.97%
P/EPS 507.06 69.29 13.48 55.85 149.44 3.69 49.56 371.95%
EY 0.20 1.44 7.42 1.79 0.67 27.14 2.02 -78.62%
DY 0.00 1.78 0.55 0.00 0.00 1.59 0.98 -
P/NAPS 0.74 0.69 0.79 0.71 0.77 0.74 0.76 -1.76%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 30/05/13 27/02/13 29/11/12 27/08/12 29/05/12 24/02/12 -
Price 2.60 2.90 2.56 2.40 2.55 2.43 2.57 -
P/RPS 1.65 1.67 1.78 1.31 1.42 2.21 2.93 -31.83%
P/EPS 490.10 79.43 12.64 57.53 151.21 3.55 62.44 295.45%
EY 0.20 1.26 7.91 1.74 0.66 28.14 1.60 -75.03%
DY 0.00 1.55 0.59 0.00 0.00 1.65 0.78 -
P/NAPS 0.71 0.79 0.74 0.73 0.78 0.72 0.96 -18.23%

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