[DRBHCOM] QoQ TTM Result on 30-Jun-2014 [#1]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 21.11%
YoY- 1.23%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 13,687,839 14,645,539 14,446,295 14,870,935 14,200,742 13,394,233 12,840,151 4.35%
PBT 501,834 755,138 839,087 890,580 801,741 818,445 1,100,629 -40.78%
Tax -116,778 -220,935 -142,138 -149,001 -151,471 -306,459 -357,056 -52.56%
NP 385,056 534,203 696,949 741,579 650,270 511,986 743,573 -35.53%
-
NP to SH 300,195 376,685 514,874 559,750 462,169 366,470 610,280 -37.71%
-
Tax Rate 23.27% 29.26% 16.94% 16.73% 18.89% 37.44% 32.44% -
Total Cost 13,302,783 14,111,336 13,749,346 14,129,356 13,550,472 12,882,247 12,096,578 6.54%
-
Net Worth 7,577,655 7,481,626 7,462,294 7,404,297 7,307,635 5,799,711 7,075,647 4.68%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 115,986 115,994 115,994 115,994 115,994 116,023 115,994 -0.00%
Div Payout % 38.64% 30.79% 22.53% 20.72% 25.10% 31.66% 19.01% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 7,577,655 7,481,626 7,462,294 7,404,297 7,307,635 5,799,711 7,075,647 4.68%
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
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 2.81% 3.65% 4.82% 4.99% 4.58% 3.82% 5.79% -
ROE 3.96% 5.03% 6.90% 7.56% 6.32% 6.32% 8.63% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 708.09 757.57 747.26 769.22 734.56 692.84 664.18 4.36%
EPS 15.53 19.48 26.63 28.95 23.91 18.96 31.57 -37.71%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 3.92 3.87 3.86 3.83 3.78 3.00 3.66 4.68%
Adjusted Per Share Value based on latest NOSH - 1,933,237
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 708.03 757.57 747.26 769.22 734.56 692.84 664.18 4.35%
EPS 15.53 19.48 26.63 28.95 23.91 18.96 31.57 -37.71%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 3.9197 3.87 3.86 3.83 3.78 3.00 3.66 4.68%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.97 1.75 2.28 2.21 2.47 2.82 2.66 -
P/RPS 0.28 0.23 0.31 0.29 0.34 0.41 0.40 -21.17%
P/EPS 12.69 8.98 8.56 7.63 10.33 14.88 8.43 31.38%
EY 7.88 11.13 11.68 13.10 9.68 6.72 11.87 -23.91%
DY 3.05 3.43 2.63 2.71 2.43 2.13 2.26 22.14%
P/NAPS 0.50 0.45 0.59 0.58 0.65 0.94 0.73 -22.31%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 26/02/15 27/11/14 28/08/14 29/05/14 27/02/14 28/11/13 -
Price 1.67 2.05 1.90 2.14 2.39 2.60 2.43 -
P/RPS 0.24 0.27 0.25 0.28 0.33 0.38 0.37 -25.08%
P/EPS 10.75 10.52 7.13 7.39 10.00 13.72 7.70 24.93%
EY 9.30 9.50 14.02 13.53 10.00 7.29 12.99 -19.98%
DY 3.59 2.93 3.16 2.80 2.51 2.31 2.47 28.34%
P/NAPS 0.43 0.53 0.49 0.56 0.63 0.87 0.66 -24.86%

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