[DRBHCOM] QoQ TTM Result on 31-Dec-2014 [#3]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -26.84%
YoY- 2.79%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 12,942,568 12,913,315 13,687,839 14,645,539 14,446,295 14,870,935 14,200,742 -5.99%
PBT 209,998 333,458 501,834 755,138 839,087 890,580 801,741 -59.02%
Tax -35,545 -72,655 -116,778 -220,935 -142,138 -149,001 -151,471 -61.92%
NP 174,453 260,803 385,056 534,203 696,949 741,579 650,270 -58.37%
-
NP to SH 83,443 172,640 300,195 376,685 514,874 559,750 462,169 -68.02%
-
Tax Rate 16.93% 21.79% 23.27% 29.26% 16.94% 16.73% 18.89% -
Total Cost 12,768,115 12,652,512 13,302,783 14,111,336 13,749,346 14,129,356 13,550,472 -3.88%
-
Net Worth 7,558,956 7,597,621 7,577,655 7,481,626 7,462,294 7,404,297 7,307,635 2.27%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 115,986 115,986 115,986 115,994 115,994 115,994 115,994 -0.00%
Div Payout % 139.00% 67.18% 38.64% 30.79% 22.53% 20.72% 25.10% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 7,558,956 7,597,621 7,577,655 7,481,626 7,462,294 7,404,297 7,307,635 2.27%
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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 1.35% 2.02% 2.81% 3.65% 4.82% 4.99% 4.58% -
ROE 1.10% 2.27% 3.96% 5.03% 6.90% 7.56% 6.32% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 669.48 667.96 708.09 757.57 747.26 769.22 734.56 -5.99%
EPS 4.32 8.93 15.53 19.48 26.63 28.95 23.91 -68.00%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 3.91 3.93 3.92 3.87 3.86 3.83 3.78 2.27%
Adjusted Per Share Value based on latest NOSH - 1,933,237
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 669.48 667.96 708.03 757.57 747.26 769.22 734.56 -5.99%
EPS 4.32 8.93 15.53 19.48 26.63 28.95 23.91 -68.00%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 3.91 3.93 3.9197 3.87 3.86 3.83 3.78 2.27%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.33 1.59 1.97 1.75 2.28 2.21 2.47 -
P/RPS 0.20 0.24 0.28 0.23 0.31 0.29 0.34 -29.77%
P/EPS 30.81 17.80 12.69 8.98 8.56 7.63 10.33 107.06%
EY 3.25 5.62 7.88 11.13 11.68 13.10 9.68 -51.66%
DY 4.51 3.77 3.05 3.43 2.63 2.71 2.43 50.96%
P/NAPS 0.34 0.40 0.50 0.45 0.59 0.58 0.65 -35.05%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 27/08/15 28/05/15 26/02/15 27/11/14 28/08/14 29/05/14 -
Price 1.26 1.32 1.67 2.05 1.90 2.14 2.39 -
P/RPS 0.19 0.20 0.24 0.27 0.25 0.28 0.33 -30.76%
P/EPS 29.19 14.78 10.75 10.52 7.13 7.39 10.00 104.11%
EY 3.43 6.77 9.30 9.50 14.02 13.53 10.00 -50.96%
DY 4.76 4.55 3.59 2.93 3.16 2.80 2.51 53.15%
P/NAPS 0.32 0.34 0.43 0.53 0.49 0.56 0.63 -36.31%

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