[DRBHCOM] QoQ TTM Result on 31-Dec-2013 [#3]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -39.95%
YoY- -79.94%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 14,446,295 14,870,935 14,200,742 13,394,233 12,840,151 12,726,232 13,134,727 6.54%
PBT 839,087 890,580 801,741 818,445 1,100,629 1,035,668 1,037,367 -13.17%
Tax -142,138 -149,001 -151,471 -306,459 -357,056 -346,275 -338,429 -43.88%
NP 696,949 741,579 650,270 511,986 743,573 689,393 698,938 -0.18%
-
NP to SH 514,874 559,750 462,169 366,470 610,280 552,960 575,305 -7.12%
-
Tax Rate 16.94% 16.73% 18.89% 37.44% 32.44% 33.43% 32.62% -
Total Cost 13,749,346 14,129,356 13,550,472 12,882,247 12,096,578 12,036,839 12,435,789 6.91%
-
Net Worth 7,462,294 7,404,297 7,307,635 5,799,711 7,075,647 7,056,315 7,094,979 3.41%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 115,994 115,994 115,994 116,023 115,994 115,994 115,994 0.00%
Div Payout % 22.53% 20.72% 25.10% 31.66% 19.01% 20.98% 20.16% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 7,462,294 7,404,297 7,307,635 5,799,711 7,075,647 7,056,315 7,094,979 3.41%
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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 4.82% 4.99% 4.58% 3.82% 5.79% 5.42% 5.32% -
ROE 6.90% 7.56% 6.32% 6.32% 8.63% 7.84% 8.11% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 747.26 769.22 734.56 692.84 664.18 658.29 679.42 6.54%
EPS 26.63 28.95 23.91 18.96 31.57 28.60 29.76 -7.13%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 3.86 3.83 3.78 3.00 3.66 3.65 3.67 3.41%
Adjusted Per Share Value based on latest NOSH - 1,933,237
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 747.26 769.22 734.56 692.84 664.18 658.29 679.42 6.54%
EPS 26.63 28.95 23.91 18.96 31.57 28.60 29.76 -7.13%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 3.86 3.83 3.78 3.00 3.66 3.65 3.67 3.41%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.28 2.21 2.47 2.82 2.66 2.69 2.53 -
P/RPS 0.31 0.29 0.34 0.41 0.40 0.41 0.37 -11.11%
P/EPS 8.56 7.63 10.33 14.88 8.43 9.40 8.50 0.46%
EY 11.68 13.10 9.68 6.72 11.87 10.63 11.76 -0.45%
DY 2.63 2.71 2.43 2.13 2.26 2.23 2.37 7.17%
P/NAPS 0.59 0.58 0.65 0.94 0.73 0.74 0.69 -9.90%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 29/05/14 27/02/14 28/11/13 29/08/13 30/05/13 -
Price 1.90 2.14 2.39 2.60 2.43 2.60 2.90 -
P/RPS 0.25 0.28 0.33 0.38 0.37 0.39 0.43 -30.31%
P/EPS 7.13 7.39 10.00 13.72 7.70 9.09 9.75 -18.81%
EY 14.02 13.53 10.00 7.29 12.99 11.00 10.26 23.11%
DY 3.16 2.80 2.51 2.31 2.47 2.31 2.07 32.54%
P/NAPS 0.49 0.56 0.63 0.87 0.66 0.71 0.79 -27.24%

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