[DRBHCOM] QoQ Quarter Result on 31-Mar-2014 [#4]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 12.62%
YoY- 135.58%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 3,528,547 3,224,697 3,724,751 4,167,544 3,329,303 3,649,337 3,054,558 10.06%
PBT 96,471 176,131 185,055 297,481 180,420 227,624 96,216 0.17%
Tax -72,702 -53,729 -49,906 -44,598 6,095 -60,592 -52,376 24.36%
NP 23,769 122,402 135,149 252,883 186,515 167,032 43,840 -33.43%
-
NP to SH 9,468 93,094 107,837 166,286 147,657 137,970 10,256 -5.17%
-
Tax Rate 75.36% 30.51% 26.97% 14.99% -3.38% 26.62% 54.44% -
Total Cost 3,504,778 3,102,295 3,589,602 3,914,661 3,142,788 3,482,305 3,010,718 10.63%
-
Net Worth 7,481,626 7,462,294 7,404,297 7,307,635 5,799,711 7,075,647 7,056,315 3.96%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 28,998 - - 86,995 28,998 - - -
Div Payout % 306.28% - - 52.32% 19.64% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 7,481,626 7,462,294 7,404,297 7,307,635 5,799,711 7,075,647 7,056,315 3.96%
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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 0.67% 3.80% 3.63% 6.07% 5.60% 4.58% 1.44% -
ROE 0.13% 1.25% 1.46% 2.28% 2.55% 1.95% 0.15% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 182.52 166.80 192.67 215.57 172.21 188.77 158.00 10.06%
EPS 0.49 4.81 5.58 8.60 7.64 7.14 0.53 -5.08%
DPS 1.50 0.00 0.00 4.50 1.50 0.00 0.00 -
NAPS 3.87 3.86 3.83 3.78 3.00 3.66 3.65 3.96%
Adjusted Per Share Value based on latest NOSH - 1,933,237
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 182.52 166.80 192.67 215.57 172.21 188.77 158.00 10.06%
EPS 0.49 4.81 5.58 8.60 7.64 7.14 0.53 -5.08%
DPS 1.50 0.00 0.00 4.50 1.50 0.00 0.00 -
NAPS 3.87 3.86 3.83 3.78 3.00 3.66 3.65 3.96%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.75 2.28 2.21 2.47 2.82 2.66 2.69 -
P/RPS 0.96 1.37 1.15 1.15 1.64 1.41 1.70 -31.60%
P/EPS 357.33 47.35 39.62 28.72 36.92 37.27 507.06 -20.75%
EY 0.28 2.11 2.52 3.48 2.71 2.68 0.20 25.06%
DY 0.86 0.00 0.00 1.82 0.53 0.00 0.00 -
P/NAPS 0.45 0.59 0.58 0.65 0.94 0.73 0.74 -28.15%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 27/11/14 28/08/14 29/05/14 27/02/14 28/11/13 29/08/13 -
Price 2.05 1.90 2.14 2.39 2.60 2.43 2.60 -
P/RPS 1.12 1.14 1.11 1.11 1.51 1.29 1.65 -22.70%
P/EPS 418.58 39.46 38.36 27.79 34.04 34.05 490.10 -9.95%
EY 0.24 2.53 2.61 3.60 2.94 2.94 0.20 12.88%
DY 0.73 0.00 0.00 1.88 0.58 0.00 0.00 -
P/NAPS 0.53 0.49 0.56 0.63 0.87 0.66 0.71 -17.66%

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