[DRBHCOM] YoY Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -92.87%
YoY- -68.54%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 10,002,312 11,800,908 14,899,004 12,218,232 13,852,212 6,330,164 6,214,332 8.24%
PBT -485,356 66,716 740,220 384,864 391,660 585,256 893,900 -
Tax -71,356 -23,132 -199,624 -209,504 -178,120 -150,620 -93,008 -4.31%
NP -556,712 43,584 540,596 175,360 213,540 434,636 800,892 -
-
NP to SH -677,208 -78,872 431,348 41,024 130,404 364,268 631,132 -
-
Tax Rate - 34.67% 26.97% 54.44% 45.48% 25.74% 10.40% -
Total Cost 10,559,024 11,757,324 14,358,408 12,042,872 13,638,672 5,895,528 5,413,440 11.76%
-
Net Worth 6,360,349 7,597,621 7,404,297 7,056,315 6,302,352 5,085,057 4,718,021 5.09%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 6,360,349 7,597,621 7,404,297 7,056,315 6,302,352 5,085,057 4,718,021 5.09%
NOSH 1,933,237 1,933,237 1,933,237 1,933,237 1,933,237 1,933,481 1,933,615 -0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -5.57% 0.37% 3.63% 1.44% 1.54% 6.87% 12.89% -
ROE -10.65% -1.04% 5.83% 0.58% 2.07% 7.16% 13.38% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 517.39 610.42 770.68 632.01 716.53 327.40 321.38 8.25%
EPS -35.04 -4.08 22.32 2.12 6.76 18.84 32.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.29 3.93 3.83 3.65 3.26 2.63 2.44 5.10%
Adjusted Per Share Value based on latest NOSH - 1,933,237
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 517.39 610.42 770.68 632.01 716.53 327.44 321.45 8.24%
EPS -35.04 -4.08 22.32 2.12 6.76 18.84 32.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.29 3.93 3.83 3.65 3.26 2.6303 2.4405 5.09%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.90 1.59 2.21 2.69 2.52 2.27 1.04 -
P/RPS 0.17 0.26 0.29 0.43 0.35 0.69 0.32 -9.99%
P/EPS -2.57 -38.97 9.90 126.77 37.36 12.05 3.19 -
EY -38.92 -2.57 10.10 0.79 2.68 8.30 31.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.40 0.58 0.74 0.77 0.86 0.43 -7.45%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 27/08/15 28/08/14 29/08/13 27/08/12 25/08/11 26/08/10 -
Price 1.31 1.32 2.14 2.60 2.55 2.07 1.08 -
P/RPS 0.25 0.22 0.28 0.41 0.36 0.63 0.34 -4.99%
P/EPS -3.74 -32.35 9.59 122.52 37.80 10.99 3.31 -
EY -26.74 -3.09 10.43 0.82 2.65 9.10 30.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.34 0.56 0.71 0.78 0.79 0.44 -1.57%

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