[DRBHCOM] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
17-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 12.47%
YoY- 579.61%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 11,936,194 12,378,135 13,104,000 14,547,780 13,930,246 13,155,536 11,810,070 0.71%
PBT -323,576 -291,267 504,141 847,985 761,711 540,096 -213,968 31.78%
Tax -83,165 -57,681 -5,274 6,925 16,881 8,736 -24,484 126.13%
NP -406,741 -348,948 498,867 854,910 778,592 548,832 -238,452 42.80%
-
NP to SH -305,202 -296,422 572,095 799,031 710,444 554,132 -159,180 54.39%
-
Tax Rate - - 1.05% -0.82% -2.22% -1.62% - -
Total Cost 12,342,935 12,727,083 12,605,133 13,692,870 13,151,654 12,606,704 12,048,522 1.62%
-
Net Worth 7,172,309 7,210,974 7,114,312 7,288,303 7,558,956 7,578,289 6,553,673 6.20%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 7,172,309 7,210,974 7,114,312 7,288,303 7,558,956 7,578,289 6,553,673 6.20%
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
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -3.41% -2.82% 3.81% 5.88% 5.59% 4.17% -2.02% -
ROE -4.26% -4.11% 8.04% 10.96% 9.40% 7.31% -2.43% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 617.42 640.28 677.83 752.51 720.57 680.49 610.90 0.71%
EPS -15.79 -15.33 29.59 41.33 36.75 28.66 -8.23 54.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.71 3.73 3.68 3.77 3.91 3.92 3.39 6.20%
Adjusted Per Share Value based on latest NOSH - 1,933,237
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 617.42 640.28 677.83 752.51 720.57 680.49 610.90 0.71%
EPS -15.79 -15.33 29.59 41.33 36.75 28.66 -8.23 54.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.71 3.73 3.68 3.77 3.91 3.92 3.39 6.20%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.47 1.43 1.64 1.63 1.92 2.08 2.09 -
P/RPS 0.24 0.22 0.24 0.22 0.27 0.31 0.34 -20.73%
P/EPS -9.31 -9.33 5.54 3.94 5.22 7.26 -25.38 -48.78%
EY -10.74 -10.72 18.04 25.36 19.14 13.78 -3.94 95.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.38 0.45 0.43 0.49 0.53 0.62 -25.35%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 24/02/22 18/11/21 17/08/21 31/05/21 24/02/21 26/11/20 -
Price 1.34 1.48 1.66 1.62 1.81 1.67 2.05 -
P/RPS 0.22 0.23 0.24 0.22 0.25 0.25 0.34 -25.20%
P/EPS -8.49 -9.65 5.61 3.92 4.93 5.83 -24.90 -51.22%
EY -11.78 -10.36 17.83 25.51 20.30 17.16 -4.02 104.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.40 0.45 0.43 0.46 0.43 0.60 -28.88%

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