[DRBHCOM] QoQ Quarter Result on 31-Dec-2013 [#3]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 7.02%
YoY- -62.28%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 3,224,697 3,724,751 4,167,544 3,329,303 3,649,337 3,054,558 3,361,035 -2.72%
PBT 176,131 185,055 297,481 180,420 227,624 96,216 314,185 -31.98%
Tax -53,729 -49,906 -44,598 6,095 -60,592 -52,376 -199,586 -58.27%
NP 122,402 135,149 252,883 186,515 167,032 43,840 114,599 4.48%
-
NP to SH 93,094 107,837 166,286 147,657 137,970 10,256 70,587 20.24%
-
Tax Rate 30.51% 26.97% 14.99% -3.38% 26.62% 54.44% 63.52% -
Total Cost 3,102,295 3,589,602 3,914,661 3,142,788 3,482,305 3,010,718 3,246,436 -2.97%
-
Net Worth 7,462,294 7,404,297 7,307,635 5,799,711 7,075,647 7,056,315 7,094,979 3.41%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - 86,995 28,998 - - 86,995 -
Div Payout % - - 52.32% 19.64% - - 123.25% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 7,462,294 7,404,297 7,307,635 5,799,711 7,075,647 7,056,315 7,094,979 3.41%
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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.80% 3.63% 6.07% 5.60% 4.58% 1.44% 3.41% -
ROE 1.25% 1.46% 2.28% 2.55% 1.95% 0.15% 0.99% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 166.80 192.67 215.57 172.21 188.77 158.00 173.86 -2.72%
EPS 4.81 5.58 8.60 7.64 7.14 0.53 3.65 20.17%
DPS 0.00 0.00 4.50 1.50 0.00 0.00 4.50 -
NAPS 3.86 3.83 3.78 3.00 3.66 3.65 3.67 3.41%
Adjusted Per Share Value based on latest NOSH - 1,933,237
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 166.80 192.67 215.57 172.21 188.77 158.00 173.86 -2.72%
EPS 4.81 5.58 8.60 7.64 7.14 0.53 3.65 20.17%
DPS 0.00 0.00 4.50 1.50 0.00 0.00 4.50 -
NAPS 3.86 3.83 3.78 3.00 3.66 3.65 3.67 3.41%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.28 2.21 2.47 2.82 2.66 2.69 2.53 -
P/RPS 1.37 1.15 1.15 1.64 1.41 1.70 1.46 -4.14%
P/EPS 47.35 39.62 28.72 36.92 37.27 507.06 69.29 -22.39%
EY 2.11 2.52 3.48 2.71 2.68 0.20 1.44 28.97%
DY 0.00 0.00 1.82 0.53 0.00 0.00 1.78 -
P/NAPS 0.59 0.58 0.65 0.94 0.73 0.74 0.69 -9.90%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 29/05/14 27/02/14 28/11/13 29/08/13 30/05/13 -
Price 1.90 2.14 2.39 2.60 2.43 2.60 2.90 -
P/RPS 1.14 1.11 1.11 1.51 1.29 1.65 1.67 -22.45%
P/EPS 39.46 38.36 27.79 34.04 34.05 490.10 79.43 -37.24%
EY 2.53 2.61 3.60 2.94 2.94 0.20 1.26 59.09%
DY 0.00 0.00 1.88 0.58 0.00 0.00 1.55 -
P/NAPS 0.49 0.56 0.63 0.87 0.66 0.71 0.79 -27.24%

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