[DRBHCOM] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
25-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -163.54%
YoY- -235.51%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 4,850,058 3,563,735 2,004,954 2,736,789 3,504,592 3,594,857 3,436,857 25.68%
PBT 948,779 142,424 -365,803 -185,304 194,715 131,024 146,722 245.13%
Tax 82,312 -31,826 -11,289 -30,461 49,092 -45,080 -37,349 -
NP 1,031,091 110,598 -377,092 -215,765 243,807 85,944 109,373 343.23%
-
NP to SH 985,989 47,498 -306,083 -173,272 272,677 40,078 46,214 662.14%
-
Tax Rate -8.68% 22.35% - - -25.21% 34.41% 25.46% -
Total Cost 3,818,967 3,453,137 2,382,046 2,952,554 3,260,785 3,508,913 3,327,484 9.57%
-
Net Worth 7,578,289 6,553,673 6,534,341 6,804,994 6,998,317 6,746,997 6,766,329 7.81%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 7,578,289 6,553,673 6,534,341 6,804,994 6,998,317 6,746,997 6,766,329 7.81%
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
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 21.26% 3.10% -18.81% -7.88% 6.96% 2.39% 3.18% -
ROE 13.01% 0.72% -4.68% -2.55% 3.90% 0.59% 0.68% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 250.88 184.34 103.71 141.57 181.28 185.95 177.78 25.68%
EPS 51.00 2.46 -15.83 -8.96 14.10 2.07 2.39 662.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.92 3.39 3.38 3.52 3.62 3.49 3.50 7.81%
Adjusted Per Share Value based on latest NOSH - 1,933,237
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 250.88 184.34 103.71 141.57 181.28 185.95 177.78 25.68%
EPS 51.00 2.46 -15.83 -8.96 14.10 2.07 2.39 662.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.92 3.39 3.38 3.52 3.62 3.49 3.50 7.81%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 2.08 2.09 1.71 1.32 2.38 2.37 2.20 -
P/RPS 0.83 1.13 1.65 0.93 1.31 1.27 1.24 -23.38%
P/EPS 4.08 85.07 -10.80 -14.73 16.87 114.32 92.03 -87.35%
EY 24.52 1.18 -9.26 -6.79 5.93 0.87 1.09 689.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.62 0.51 0.38 0.66 0.68 0.63 -10.83%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 26/11/20 28/08/20 25/06/20 28/02/20 28/11/19 23/08/19 -
Price 1.67 2.05 2.04 1.75 2.22 2.39 2.95 -
P/RPS 0.67 1.11 1.97 1.24 1.22 1.29 1.66 -45.23%
P/EPS 3.27 83.44 -12.88 -19.53 15.74 115.29 123.41 -91.01%
EY 30.54 1.20 -7.76 -5.12 6.35 0.87 0.81 1012.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.60 0.60 0.50 0.61 0.68 0.84 -35.87%

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