[DRBHCOM] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 904.99%
YoY- -75.35%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 14,003,005 13,669,927 13,259,495 12,477,049 12,072,361 11,948,273 12,107,476 10.15%
PBT 801,255 703,241 522,977 281,856 -189,579 -546,170 393,451 60.45%
Tax -142,816 -235,271 -217,655 -230,665 -101,868 -89,562 -141,554 0.59%
NP 658,439 467,970 305,322 51,191 -291,447 -635,732 251,897 89.42%
-
NP to SH 486,831 287,176 235,679 122,866 -15,263 -146,437 601,549 -13.12%
-
Tax Rate 17.82% 33.46% 41.62% 81.84% - - 35.98% -
Total Cost 13,344,566 13,201,957 12,954,173 12,425,858 12,363,808 12,584,005 11,855,579 8.18%
-
Net Worth 6,998,317 6,746,997 6,766,329 6,708,332 6,573,005 6,515,008 6,553,673 4.46%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - 57,997 57,997 57,997 -
Div Payout % - - - - 0.00% 0.00% 9.64% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 6,998,317 6,746,997 6,766,329 6,708,332 6,573,005 6,515,008 6,553,673 4.46%
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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 4.70% 3.42% 2.30% 0.41% -2.41% -5.32% 2.08% -
ROE 6.96% 4.26% 3.48% 1.83% -0.23% -2.25% 9.18% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 724.33 707.10 685.87 645.40 624.46 618.04 626.28 10.15%
EPS 25.18 14.85 12.19 6.36 -0.79 -7.57 31.12 -13.13%
DPS 0.00 0.00 0.00 0.00 3.00 3.00 3.00 -
NAPS 3.62 3.49 3.50 3.47 3.40 3.37 3.39 4.46%
Adjusted Per Share Value based on latest NOSH - 1,933,237
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 724.33 707.10 685.87 645.40 624.46 618.04 626.28 10.15%
EPS 25.18 14.85 12.19 6.36 -0.79 -7.57 31.12 -13.13%
DPS 0.00 0.00 0.00 0.00 3.00 3.00 3.00 -
NAPS 3.62 3.49 3.50 3.47 3.40 3.37 3.39 4.46%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 2.38 2.37 2.20 1.90 1.70 2.17 1.96 -
P/RPS 0.33 0.34 0.32 0.29 0.27 0.35 0.31 4.24%
P/EPS 9.45 15.95 18.05 29.90 -215.32 -28.65 6.30 30.94%
EY 10.58 6.27 5.54 3.34 -0.46 -3.49 15.88 -23.66%
DY 0.00 0.00 0.00 0.00 1.76 1.38 1.53 -
P/NAPS 0.66 0.68 0.63 0.55 0.50 0.64 0.58 8.97%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 28/11/19 23/08/19 30/05/19 28/02/19 29/11/18 28/08/18 -
Price 2.22 2.39 2.95 1.98 1.85 1.90 2.25 -
P/RPS 0.31 0.34 0.43 0.31 0.30 0.31 0.36 -9.46%
P/EPS 8.82 16.09 24.20 31.15 -234.32 -25.08 7.23 14.12%
EY 11.34 6.22 4.13 3.21 -0.43 -3.99 13.83 -12.36%
DY 0.00 0.00 0.00 0.00 1.62 1.58 1.33 -
P/NAPS 0.61 0.68 0.84 0.57 0.54 0.56 0.66 -5.10%

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