[DRBHCOM] QoQ TTM Result on 31-Mar-2017 [#4]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- 50.25%
YoY- 54.0%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 13,209,262 13,593,763 12,894,368 12,058,334 11,209,514 11,113,575 11,723,292 8.25%
PBT 302,143 984,364 -173,565 -227,698 -713,645 -1,280,367 -960,148 -
Tax -145,781 -126,334 -49,008 -36,894 -49,679 -47,058 -61,547 77.41%
NP 156,362 858,030 -222,573 -264,592 -763,324 -1,327,425 -1,021,695 -
-
NP to SH 180,257 591,394 -454,806 -456,643 -917,831 -1,455,877 -1,142,347 -
-
Tax Rate 48.25% 12.83% - - - - - -
Total Cost 13,052,900 12,735,733 13,116,941 12,322,926 11,972,838 12,441,000 12,744,987 1.59%
-
Net Worth 6,766,329 6,843,658 5,896,372 6,070,364 6,359,915 6,109,029 6,360,349 4.19%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - 19,332 38,664 38,664 38,664 -
Div Payout % - - - 0.00% 0.00% 0.00% 0.00% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 6,766,329 6,843,658 5,896,372 6,070,364 6,359,915 6,109,029 6,360,349 4.19%
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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 1.18% 6.31% -1.73% -2.19% -6.81% -11.94% -8.72% -
ROE 2.66% 8.64% -7.71% -7.52% -14.43% -23.83% -17.96% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 683.27 703.16 666.98 623.74 579.87 574.87 606.41 8.25%
EPS 9.32 30.59 -23.53 -23.62 -47.48 -75.31 -59.09 -
DPS 0.00 0.00 0.00 1.00 2.00 2.00 2.00 -
NAPS 3.50 3.54 3.05 3.14 3.29 3.16 3.29 4.19%
Adjusted Per Share Value based on latest NOSH - 1,933,237
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 683.27 703.16 666.98 623.74 579.83 574.87 606.41 8.25%
EPS 9.32 30.59 -23.53 -23.62 -47.48 -75.31 -59.09 -
DPS 0.00 0.00 0.00 1.00 2.00 2.00 2.00 -
NAPS 3.50 3.54 3.05 3.14 3.2898 3.16 3.29 4.19%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.83 1.63 1.78 1.40 1.15 1.45 0.90 -
P/RPS 0.27 0.23 0.27 0.22 0.20 0.25 0.15 47.81%
P/EPS 19.63 5.33 -7.57 -5.93 -2.42 -1.93 -1.52 -
EY 5.10 18.77 -13.22 -16.87 -41.29 -51.94 -65.66 -
DY 0.00 0.00 0.00 0.71 1.74 1.38 2.22 -
P/NAPS 0.52 0.46 0.58 0.45 0.35 0.46 0.27 54.61%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 30/11/17 25/08/17 30/05/17 28/02/17 29/11/16 30/08/16 -
Price 2.62 1.71 1.59 1.54 1.42 0.98 1.31 -
P/RPS 0.38 0.24 0.24 0.25 0.24 0.17 0.22 43.81%
P/EPS 28.10 5.59 -6.76 -6.52 -2.99 -1.30 -2.22 -
EY 3.56 17.89 -14.80 -15.34 -33.44 -76.84 -45.11 -
DY 0.00 0.00 0.00 0.65 1.41 2.04 1.53 -
P/NAPS 0.75 0.48 0.52 0.49 0.43 0.31 0.40 51.88%

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