[DRBHCOM] QoQ Quarter Result on 31-Mar-2012 [#4]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 1561.3%
YoY- 1726.07%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 2,775,221 3,535,418 3,463,053 2,124,192 1,694,572 1,476,900 1,582,541 45.17%
PBT 462,604 162,663 97,915 1,395,855 115,171 164,059 146,314 114.66%
Tax -44,502 -49,811 -44,530 -44,405 -22,014 -42,717 -37,655 11.72%
NP 418,102 112,852 53,385 1,351,450 93,157 121,342 108,659 144.55%
-
NP to SH 391,467 80,650 32,601 1,321,999 79,576 104,278 91,067 163.21%
-
Tax Rate 9.62% 30.62% 45.48% 3.18% 19.11% 26.04% 25.74% -
Total Cost 2,357,119 3,422,566 3,409,668 772,742 1,601,415 1,355,558 1,473,882 36.56%
-
Net Worth 6,708,332 6,321,684 6,302,352 6,553,673 5,161,742 5,107,494 5,085,057 20.18%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 28,998 - - 77,329 38,664 - - -
Div Payout % 7.41% - - 5.85% 48.59% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 6,708,332 6,321,684 6,302,352 6,553,673 5,161,742 5,107,494 5,085,057 20.18%
NOSH 1,933,237 1,933,237 1,933,237 1,933,237 1,933,237 1,934,656 1,933,481 -0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 15.07% 3.19% 1.54% 63.62% 5.50% 8.22% 6.87% -
ROE 5.84% 1.28% 0.52% 20.17% 1.54% 2.04% 1.79% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 143.55 182.88 179.13 109.88 87.65 76.34 81.85 45.18%
EPS 20.25 4.17 1.69 68.38 4.12 5.39 4.71 163.23%
DPS 1.50 0.00 0.00 4.00 2.00 0.00 0.00 -
NAPS 3.47 3.27 3.26 3.39 2.67 2.64 2.63 20.19%
Adjusted Per Share Value based on latest NOSH - 1,933,237
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 143.55 182.88 179.13 109.88 87.65 76.40 81.86 45.17%
EPS 20.25 4.17 1.69 68.38 4.12 5.39 4.71 163.23%
DPS 1.50 0.00 0.00 4.00 2.00 0.00 0.00 -
NAPS 3.47 3.27 3.26 3.39 2.67 2.6419 2.6303 20.18%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.73 2.33 2.52 2.52 2.04 1.74 2.27 -
P/RPS 1.90 1.27 1.41 2.29 2.33 2.28 2.77 -22.13%
P/EPS 13.48 55.85 149.44 3.69 49.56 32.28 48.20 -57.06%
EY 7.42 1.79 0.67 27.14 2.02 3.10 2.07 133.31%
DY 0.55 0.00 0.00 1.59 0.98 0.00 0.00 -
P/NAPS 0.79 0.71 0.77 0.74 0.76 0.66 0.86 -5.47%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 29/11/12 27/08/12 29/05/12 24/02/12 24/11/11 25/08/11 -
Price 2.56 2.40 2.55 2.43 2.57 2.08 2.07 -
P/RPS 1.78 1.31 1.42 2.21 2.93 2.72 2.53 -20.81%
P/EPS 12.64 57.53 151.21 3.55 62.44 38.59 43.95 -56.26%
EY 7.91 1.74 0.66 28.14 1.60 2.59 2.28 128.30%
DY 0.59 0.00 0.00 1.65 0.78 0.00 0.00 -
P/NAPS 0.74 0.73 0.78 0.72 0.96 0.79 0.79 -4.24%

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