[DRBHCOM] QoQ TTM Result on 31-Dec-2018

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018
Profit Trend
QoQ- 89.58%
YoY- -108.47%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 13,669,927 13,259,495 12,477,049 12,072,361 11,948,273 12,107,476 12,789,677 4.53%
PBT 703,241 522,977 281,856 -189,579 -546,170 393,451 415,130 42.06%
Tax -235,271 -217,655 -230,665 -101,868 -89,562 -141,554 -119,824 56.73%
NP 467,970 305,322 51,191 -291,447 -635,732 251,897 295,306 35.88%
-
NP to SH 287,176 235,679 122,866 -15,263 -146,437 601,549 498,441 -30.73%
-
Tax Rate 33.46% 41.62% 81.84% - - 35.98% 28.86% -
Total Cost 13,201,957 12,954,173 12,425,858 12,363,808 12,584,005 11,855,579 12,494,371 3.73%
-
Net Worth 6,746,997 6,766,329 6,708,332 6,573,005 6,515,008 6,553,673 6,727,664 0.19%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - 57,997 57,997 57,997 57,997 -
Div Payout % - - - 0.00% 0.00% 9.64% 11.64% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 6,746,997 6,766,329 6,708,332 6,573,005 6,515,008 6,553,673 6,727,664 0.19%
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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 3.42% 2.30% 0.41% -2.41% -5.32% 2.08% 2.31% -
ROE 4.26% 3.48% 1.83% -0.23% -2.25% 9.18% 7.41% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 707.10 685.87 645.40 624.46 618.04 626.28 661.57 4.53%
EPS 14.85 12.19 6.36 -0.79 -7.57 31.12 25.78 -30.74%
DPS 0.00 0.00 0.00 3.00 3.00 3.00 3.00 -
NAPS 3.49 3.50 3.47 3.40 3.37 3.39 3.48 0.19%
Adjusted Per Share Value based on latest NOSH - 1,933,237
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 707.10 685.87 645.40 624.46 618.04 626.28 661.57 4.53%
EPS 14.85 12.19 6.36 -0.79 -7.57 31.12 25.78 -30.74%
DPS 0.00 0.00 0.00 3.00 3.00 3.00 3.00 -
NAPS 3.49 3.50 3.47 3.40 3.37 3.39 3.48 0.19%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 2.37 2.20 1.90 1.70 2.17 1.96 2.44 -
P/RPS 0.34 0.32 0.29 0.27 0.35 0.31 0.37 -5.47%
P/EPS 15.95 18.05 29.90 -215.32 -28.65 6.30 9.46 41.61%
EY 6.27 5.54 3.34 -0.46 -3.49 15.88 10.57 -29.37%
DY 0.00 0.00 0.00 1.76 1.38 1.53 1.23 -
P/NAPS 0.68 0.63 0.55 0.50 0.64 0.58 0.70 -1.91%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 23/08/19 30/05/19 28/02/19 29/11/18 28/08/18 31/05/18 -
Price 2.39 2.95 1.98 1.85 1.90 2.25 1.75 -
P/RPS 0.34 0.43 0.31 0.30 0.31 0.36 0.26 19.56%
P/EPS 16.09 24.20 31.15 -234.32 -25.08 7.23 6.79 77.64%
EY 6.22 4.13 3.21 -0.43 -3.99 13.83 14.73 -43.68%
DY 0.00 0.00 0.00 1.62 1.58 1.33 1.71 -
P/NAPS 0.68 0.84 0.57 0.54 0.56 0.66 0.50 22.72%

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