[DRBHCOM] QoQ Quarter Result on 31-Mar-2015 [#4]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 849.39%
YoY- -45.94%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 3,335,988 3,253,950 2,950,227 3,209,844 3,528,547 3,224,697 3,724,751 -7.06%
PBT -146,285 52,671 16,679 44,554 96,471 176,131 185,055 -
Tax -8,327 -16,619 -5,783 59,274 -72,702 -53,729 -49,906 -69.59%
NP -154,612 36,052 10,896 103,828 23,769 122,402 135,149 -
-
NP to SH -185,319 3,897 -19,718 89,888 9,468 93,094 107,837 -
-
Tax Rate - 31.55% 34.67% -133.04% 75.36% 30.51% 26.97% -
Total Cost 3,490,600 3,217,898 2,939,331 3,106,016 3,504,778 3,102,295 3,589,602 -1.84%
-
Net Worth 7,346,300 7,558,956 7,597,621 7,577,655 7,481,626 7,462,294 7,404,297 -0.52%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - 86,988 28,998 - - -
Div Payout % - - - 96.77% 306.28% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 7,346,300 7,558,956 7,597,621 7,577,655 7,481,626 7,462,294 7,404,297 -0.52%
NOSH 1,933,237 1,933,237 1,933,237 1,933,075 1,933,237 1,933,237 1,933,237 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -4.63% 1.11% 0.37% 3.23% 0.67% 3.80% 3.63% -
ROE -2.52% 0.05% -0.26% 1.19% 0.13% 1.25% 1.46% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 172.56 168.32 152.61 166.05 182.52 166.80 192.67 -7.06%
EPS -9.58 0.20 -1.02 4.65 0.49 4.81 5.58 -
DPS 0.00 0.00 0.00 4.50 1.50 0.00 0.00 -
NAPS 3.80 3.91 3.93 3.92 3.87 3.86 3.83 -0.52%
Adjusted Per Share Value based on latest NOSH - 1,933,075
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 172.56 168.32 152.61 166.03 182.52 166.80 192.67 -7.06%
EPS -9.58 0.20 -1.02 4.65 0.49 4.81 5.58 -
DPS 0.00 0.00 0.00 4.50 1.50 0.00 0.00 -
NAPS 3.80 3.91 3.93 3.9197 3.87 3.86 3.83 -0.52%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.24 1.33 1.59 1.97 1.75 2.28 2.21 -
P/RPS 0.72 0.79 1.04 1.19 0.96 1.37 1.15 -26.75%
P/EPS -12.94 659.79 -155.89 42.37 357.33 47.35 39.62 -
EY -7.73 0.15 -0.64 2.36 0.28 2.11 2.52 -
DY 0.00 0.00 0.00 2.28 0.86 0.00 0.00 -
P/NAPS 0.33 0.34 0.40 0.50 0.45 0.59 0.58 -31.26%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 26/11/15 27/08/15 28/05/15 26/02/15 27/11/14 28/08/14 -
Price 1.01 1.26 1.32 1.67 2.05 1.90 2.14 -
P/RPS 0.59 0.75 0.86 1.01 1.12 1.14 1.11 -34.30%
P/EPS -10.54 625.07 -129.42 35.91 418.58 39.46 38.36 -
EY -9.49 0.16 -0.77 2.78 0.24 2.53 2.61 -
DY 0.00 0.00 0.00 2.69 0.73 0.00 0.00 -
P/NAPS 0.27 0.32 0.34 0.43 0.53 0.49 0.56 -38.43%

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