[DRBHCOM] QoQ Quarter Result on 30-Sep-2014 [#2]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -13.67%
YoY- -32.53%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 2,950,227 3,209,844 3,528,547 3,224,697 3,724,751 4,167,544 3,329,303 -7.76%
PBT 16,679 44,554 96,471 176,131 185,055 297,481 180,420 -79.64%
Tax -5,783 59,274 -72,702 -53,729 -49,906 -44,598 6,095 -
NP 10,896 103,828 23,769 122,402 135,149 252,883 186,515 -85.02%
-
NP to SH -19,718 89,888 9,468 93,094 107,837 166,286 147,657 -
-
Tax Rate 34.67% -133.04% 75.36% 30.51% 26.97% 14.99% -3.38% -
Total Cost 2,939,331 3,106,016 3,504,778 3,102,295 3,589,602 3,914,661 3,142,788 -4.37%
-
Net Worth 7,597,621 7,577,655 7,481,626 7,462,294 7,404,297 7,307,635 5,799,711 19.78%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 86,988 28,998 - - 86,995 28,998 -
Div Payout % - 96.77% 306.28% - - 52.32% 19.64% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 7,597,621 7,577,655 7,481,626 7,462,294 7,404,297 7,307,635 5,799,711 19.78%
NOSH 1,933,237 1,933,075 1,933,237 1,933,237 1,933,237 1,933,237 1,933,237 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 0.37% 3.23% 0.67% 3.80% 3.63% 6.07% 5.60% -
ROE -0.26% 1.19% 0.13% 1.25% 1.46% 2.28% 2.55% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 152.61 166.05 182.52 166.80 192.67 215.57 172.21 -7.75%
EPS -1.02 4.65 0.49 4.81 5.58 8.60 7.64 -
DPS 0.00 4.50 1.50 0.00 0.00 4.50 1.50 -
NAPS 3.93 3.92 3.87 3.86 3.83 3.78 3.00 19.78%
Adjusted Per Share Value based on latest NOSH - 1,933,237
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 152.61 166.03 182.52 166.80 192.67 215.57 172.21 -7.75%
EPS -1.02 4.65 0.49 4.81 5.58 8.60 7.64 -
DPS 0.00 4.50 1.50 0.00 0.00 4.50 1.50 -
NAPS 3.93 3.9197 3.87 3.86 3.83 3.78 3.00 19.78%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.59 1.97 1.75 2.28 2.21 2.47 2.82 -
P/RPS 1.04 1.19 0.96 1.37 1.15 1.15 1.64 -26.24%
P/EPS -155.89 42.37 357.33 47.35 39.62 28.72 36.92 -
EY -0.64 2.36 0.28 2.11 2.52 3.48 2.71 -
DY 0.00 2.28 0.86 0.00 0.00 1.82 0.53 -
P/NAPS 0.40 0.50 0.45 0.59 0.58 0.65 0.94 -43.51%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 26/02/15 27/11/14 28/08/14 29/05/14 27/02/14 -
Price 1.32 1.67 2.05 1.90 2.14 2.39 2.60 -
P/RPS 0.86 1.01 1.12 1.14 1.11 1.11 1.51 -31.36%
P/EPS -129.42 35.91 418.58 39.46 38.36 27.79 34.04 -
EY -0.77 2.78 0.24 2.53 2.61 3.60 2.94 -
DY 0.00 2.69 0.73 0.00 0.00 1.88 0.58 -
P/NAPS 0.34 0.43 0.53 0.49 0.56 0.63 0.87 -46.63%

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