[DRBHCOM] YoY Annual (Unaudited) Result on 31-Dec-2021 [#4]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
YoY- -153.49%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/03/19 31/03/18 CAGR
Revenue 15,850,547 15,512,016 12,378,135 13,155,536 10,536,306 12,477,049 12,789,677 3.79%
PBT 446,868 409,992 -291,267 540,096 472,461 281,856 415,130 1.28%
Tax -52,523 -118,869 -57,681 8,736 -33,337 -230,665 -119,824 -13.34%
NP 394,345 291,123 -348,948 548,832 439,124 51,191 295,306 5.15%
-
NP to SH 238,881 187,712 -296,422 554,132 358,969 122,866 498,441 -11.99%
-
Tax Rate 11.75% 28.99% - -1.62% 7.06% 81.84% 28.86% -
Total Cost 15,456,202 15,220,893 12,727,083 12,606,704 10,097,182 12,425,858 12,494,371 3.76%
-
Net Worth 7,597,621 7,365,632 7,210,974 7,578,289 6,998,317 6,708,332 6,727,664 2.13%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/03/19 31/03/18 CAGR
Div - - - - - - 57,997 -
Div Payout % - - - - - - 11.64% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/03/19 31/03/18 CAGR
Net Worth 7,597,621 7,365,632 7,210,974 7,578,289 6,998,317 6,708,332 6,727,664 2.13%
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
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/03/19 31/03/18 CAGR
NP Margin 2.49% 1.88% -2.82% 4.17% 4.17% 0.41% 2.31% -
ROE 3.14% 2.55% -4.11% 7.31% 5.13% 1.83% 7.41% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/03/19 31/03/18 CAGR
RPS 819.90 802.39 640.28 680.49 545.01 645.40 661.57 3.79%
EPS 12.36 9.71 -15.33 28.66 18.57 6.36 25.78 -11.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 3.93 3.81 3.73 3.92 3.62 3.47 3.48 2.13%
Adjusted Per Share Value based on latest NOSH - 1,933,237
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/03/19 31/03/18 CAGR
RPS 819.90 802.39 640.28 680.49 545.01 645.40 661.57 3.79%
EPS 12.36 9.71 -15.33 28.66 18.57 6.36 25.78 -11.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 3.93 3.81 3.73 3.92 3.62 3.47 3.48 2.13%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/03/19 31/03/18 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 29/03/19 30/03/18 -
Price 1.39 1.60 1.43 2.08 2.38 1.90 2.44 -
P/RPS 0.17 0.20 0.22 0.31 0.44 0.29 0.37 -12.63%
P/EPS 11.25 16.48 -9.33 7.26 12.82 29.90 9.46 3.05%
EY 8.89 6.07 -10.72 13.78 7.80 3.34 10.57 -2.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.23 -
P/NAPS 0.35 0.42 0.38 0.53 0.66 0.55 0.70 -11.34%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/03/19 31/03/18 CAGR
Date 29/02/24 21/02/23 24/02/22 24/02/21 28/02/20 30/05/19 31/05/18 -
Price 1.39 1.69 1.48 1.67 2.22 1.98 1.75 -
P/RPS 0.17 0.21 0.23 0.25 0.41 0.31 0.26 -7.11%
P/EPS 11.25 17.41 -9.65 5.83 11.96 31.15 6.79 9.16%
EY 8.89 5.75 -10.36 17.16 8.36 3.21 14.73 -8.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.71 -
P/NAPS 0.35 0.44 0.40 0.43 0.61 0.57 0.50 -6.00%

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