[DRBHCOM] QoQ TTM Result on 30-Jun-2013 [#1]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -3.88%
YoY- -64.06%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 14,200,742 13,394,233 12,840,151 12,726,232 13,134,727 11,897,884 10,817,235 19.91%
PBT 801,741 818,445 1,100,629 1,035,668 1,037,367 2,119,037 1,771,604 -41.08%
Tax -151,471 -306,459 -357,056 -346,275 -338,429 -183,248 -160,760 -3.89%
NP 650,270 511,986 743,573 689,393 698,938 1,935,789 1,610,844 -45.40%
-
NP to SH 462,169 366,470 610,280 552,960 575,305 1,826,717 1,514,826 -54.71%
-
Tax Rate 18.89% 37.44% 32.44% 33.43% 32.62% 8.65% 9.07% -
Total Cost 13,550,472 12,882,247 12,096,578 12,036,839 12,435,789 9,962,095 9,206,391 29.42%
-
Net Worth 7,307,635 5,799,711 7,075,647 7,056,315 7,094,979 6,708,101 6,321,684 10.15%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 115,994 116,023 115,994 115,994 115,994 106,327 115,994 0.00%
Div Payout % 25.10% 31.66% 19.01% 20.98% 20.16% 5.82% 7.66% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 7,307,635 5,799,711 7,075,647 7,056,315 7,094,979 6,708,101 6,321,684 10.15%
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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 4.58% 3.82% 5.79% 5.42% 5.32% 16.27% 14.89% -
ROE 6.32% 6.32% 8.63% 7.84% 8.11% 27.23% 23.96% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 734.56 692.84 664.18 658.29 679.42 615.46 559.54 19.91%
EPS 23.91 18.96 31.57 28.60 29.76 94.49 78.36 -54.70%
DPS 6.00 6.00 6.00 6.00 6.00 5.50 6.00 0.00%
NAPS 3.78 3.00 3.66 3.65 3.67 3.47 3.27 10.15%
Adjusted Per Share Value based on latest NOSH - 1,933,237
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 734.56 692.84 664.18 658.29 679.42 615.44 559.54 19.91%
EPS 23.91 18.96 31.57 28.60 29.76 94.49 78.36 -54.70%
DPS 6.00 6.00 6.00 6.00 6.00 5.50 6.00 0.00%
NAPS 3.78 3.00 3.66 3.65 3.67 3.4699 3.27 10.15%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.47 2.82 2.66 2.69 2.53 2.73 2.33 -
P/RPS 0.34 0.41 0.40 0.41 0.37 0.44 0.42 -13.15%
P/EPS 10.33 14.88 8.43 9.40 8.50 2.89 2.97 129.73%
EY 9.68 6.72 11.87 10.63 11.76 34.61 33.63 -56.43%
DY 2.43 2.13 2.26 2.23 2.37 2.01 2.58 -3.91%
P/NAPS 0.65 0.94 0.73 0.74 0.69 0.79 0.71 -5.72%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 27/02/14 28/11/13 29/08/13 30/05/13 27/02/13 29/11/12 -
Price 2.39 2.60 2.43 2.60 2.90 2.56 2.40 -
P/RPS 0.33 0.38 0.37 0.39 0.43 0.42 0.43 -16.19%
P/EPS 10.00 13.72 7.70 9.09 9.75 2.71 3.06 120.37%
EY 10.00 7.29 12.99 11.00 10.26 36.91 32.65 -54.59%
DY 2.51 2.31 2.47 2.31 2.07 2.15 2.50 0.26%
P/NAPS 0.63 0.87 0.66 0.71 0.79 0.74 0.73 -9.36%

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