[DRBHCOM] QoQ TTM Result on 30-Sep-2017 [#2]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 230.03%
YoY- 140.62%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 12,107,476 12,789,677 13,209,262 13,593,763 12,894,368 12,058,334 11,209,514 5.28%
PBT 393,451 415,130 302,143 984,364 -173,565 -227,698 -713,645 -
Tax -141,554 -119,824 -145,781 -126,334 -49,008 -36,894 -49,679 101.37%
NP 251,897 295,306 156,362 858,030 -222,573 -264,592 -763,324 -
-
NP to SH 601,549 498,441 180,257 591,394 -454,806 -456,643 -917,831 -
-
Tax Rate 35.98% 28.86% 48.25% 12.83% - - - -
Total Cost 11,855,579 12,494,371 13,052,900 12,735,733 13,116,941 12,322,926 11,972,838 -0.65%
-
Net Worth 6,553,673 6,727,664 6,766,329 6,843,658 5,896,372 6,070,364 6,359,915 2.02%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 57,997 57,997 - - - 19,332 38,664 31.13%
Div Payout % 9.64% 11.64% - - - 0.00% 0.00% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 6,553,673 6,727,664 6,766,329 6,843,658 5,896,372 6,070,364 6,359,915 2.02%
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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 2.08% 2.31% 1.18% 6.31% -1.73% -2.19% -6.81% -
ROE 9.18% 7.41% 2.66% 8.64% -7.71% -7.52% -14.43% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 626.28 661.57 683.27 703.16 666.98 623.74 579.87 5.28%
EPS 31.12 25.78 9.32 30.59 -23.53 -23.62 -47.48 -
DPS 3.00 3.00 0.00 0.00 0.00 1.00 2.00 31.13%
NAPS 3.39 3.48 3.50 3.54 3.05 3.14 3.29 2.02%
Adjusted Per Share Value based on latest NOSH - 1,933,237
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 626.28 661.57 683.27 703.16 666.98 623.74 579.83 5.28%
EPS 31.12 25.78 9.32 30.59 -23.53 -23.62 -47.48 -
DPS 3.00 3.00 0.00 0.00 0.00 1.00 2.00 31.13%
NAPS 3.39 3.48 3.50 3.54 3.05 3.14 3.2898 2.02%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.96 2.44 1.83 1.63 1.78 1.40 1.15 -
P/RPS 0.31 0.37 0.27 0.23 0.27 0.22 0.20 34.04%
P/EPS 6.30 9.46 19.63 5.33 -7.57 -5.93 -2.42 -
EY 15.88 10.57 5.10 18.77 -13.22 -16.87 -41.29 -
DY 1.53 1.23 0.00 0.00 0.00 0.71 1.74 -8.23%
P/NAPS 0.58 0.70 0.52 0.46 0.58 0.45 0.35 40.16%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 31/05/18 28/02/18 30/11/17 25/08/17 30/05/17 28/02/17 -
Price 2.25 1.75 2.62 1.71 1.59 1.54 1.42 -
P/RPS 0.36 0.26 0.38 0.24 0.24 0.25 0.24 31.13%
P/EPS 7.23 6.79 28.10 5.59 -6.76 -6.52 -2.99 -
EY 13.83 14.73 3.56 17.89 -14.80 -15.34 -33.44 -
DY 1.33 1.71 0.00 0.00 0.00 0.65 1.41 -3.82%
P/NAPS 0.66 0.50 0.75 0.48 0.52 0.49 0.43 33.16%

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