[DRBHCOM] YoY Annualized Quarter Result on 30-Jun-2012 [#1]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -91.83%
YoY- -64.2%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 11,800,908 14,899,004 12,218,232 13,852,212 6,330,164 6,214,332 6,476,996 10.51%
PBT 66,716 740,220 384,864 391,660 585,256 893,900 347,952 -24.05%
Tax -23,132 -199,624 -209,504 -178,120 -150,620 -93,008 -105,948 -22.39%
NP 43,584 540,596 175,360 213,540 434,636 800,892 242,004 -24.84%
-
NP to SH -78,872 431,348 41,024 130,404 364,268 631,132 190,692 -
-
Tax Rate 34.67% 26.97% 54.44% 45.48% 25.74% 10.40% 30.45% -
Total Cost 11,757,324 14,358,408 12,042,872 13,638,672 5,895,528 5,413,440 6,234,992 11.14%
-
Net Worth 7,597,621 7,404,297 7,056,315 6,302,352 5,085,057 4,718,021 4,188,275 10.43%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 7,597,621 7,404,297 7,056,315 6,302,352 5,085,057 4,718,021 4,188,275 10.43%
NOSH 1,933,237 1,933,237 1,933,237 1,933,237 1,933,481 1,933,615 1,930,080 0.02%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 0.37% 3.63% 1.44% 1.54% 6.87% 12.89% 3.74% -
ROE -1.04% 5.83% 0.58% 2.07% 7.16% 13.38% 4.55% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 610.42 770.68 632.01 716.53 327.40 321.38 335.58 10.48%
EPS -4.08 22.32 2.12 6.76 18.84 32.64 9.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.93 3.83 3.65 3.26 2.63 2.44 2.17 10.40%
Adjusted Per Share Value based on latest NOSH - 1,933,237
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 610.42 770.68 632.01 716.53 327.44 321.45 335.03 10.51%
EPS -4.08 22.32 2.12 6.76 18.84 32.65 9.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.93 3.83 3.65 3.26 2.6303 2.4405 2.1665 10.42%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.59 2.21 2.69 2.52 2.27 1.04 1.04 -
P/RPS 0.26 0.29 0.43 0.35 0.69 0.32 0.31 -2.88%
P/EPS -38.97 9.90 126.77 37.36 12.05 3.19 10.53 -
EY -2.57 10.10 0.79 2.68 8.30 31.38 9.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.58 0.74 0.77 0.86 0.43 0.48 -2.99%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 28/08/14 29/08/13 27/08/12 25/08/11 26/08/10 28/08/09 -
Price 1.32 2.14 2.60 2.55 2.07 1.08 1.14 -
P/RPS 0.22 0.28 0.41 0.36 0.63 0.34 0.34 -6.99%
P/EPS -32.35 9.59 122.52 37.80 10.99 3.31 11.54 -
EY -3.09 10.43 0.82 2.65 9.10 30.22 8.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.56 0.71 0.78 0.79 0.44 0.53 -7.12%

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