[DRBHCOM] YoY Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 622.63%
YoY- 30.88%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 10,289,622 12,408,354 13,898,896 13,407,790 13,996,942 6,118,882 6,402,518 8.22%
PBT -777,774 138,700 722,372 647,680 521,156 620,746 819,292 -
Tax -39,938 -44,804 -207,270 -225,936 -188,682 -160,744 -108,940 -15.38%
NP -817,712 93,896 515,102 421,744 332,474 460,002 710,352 -
-
NP to SH -957,870 -31,642 401,862 296,452 226,502 390,690 579,948 -
-
Tax Rate - 32.30% 28.69% 34.88% 36.20% 25.90% 13.30% -
Total Cost 11,107,334 12,314,458 13,383,794 12,986,046 13,664,468 5,658,880 5,692,166 11.77%
-
Net Worth 6,109,029 7,558,956 7,462,294 7,075,647 6,321,684 5,106,047 4,832,900 3.97%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 6,109,029 7,558,956 7,462,294 7,075,647 6,321,684 5,106,047 4,832,900 3.97%
NOSH 1,933,237 1,933,237 1,933,237 1,933,237 1,933,237 1,934,108 1,933,160 0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -7.95% 0.76% 3.71% 3.15% 2.38% 7.52% 11.09% -
ROE -15.68% -0.42% 5.39% 4.19% 3.58% 7.65% 12.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 532.25 641.84 718.94 693.54 724.02 316.37 331.19 8.22%
EPS -49.54 -1.64 20.78 15.34 11.72 20.20 30.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.16 3.91 3.86 3.66 3.27 2.64 2.50 3.97%
Adjusted Per Share Value based on latest NOSH - 1,933,237
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 532.25 641.84 718.94 693.54 724.02 316.51 331.18 8.22%
EPS -49.54 -1.64 20.78 15.34 11.72 20.21 30.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.16 3.91 3.86 3.66 3.27 2.6412 2.4999 3.97%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.45 1.33 2.28 2.66 2.33 1.74 1.25 -
P/RPS 0.27 0.21 0.32 0.38 0.32 0.55 0.38 -5.53%
P/EPS -2.93 -81.26 10.97 17.35 19.89 8.61 4.17 -
EY -34.17 -1.23 9.12 5.76 5.03 11.61 24.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.34 0.59 0.73 0.71 0.66 0.50 -1.37%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 26/11/15 27/11/14 28/11/13 29/11/12 24/11/11 25/11/10 -
Price 0.98 1.26 1.90 2.43 2.40 2.08 1.30 -
P/RPS 0.18 0.20 0.26 0.35 0.33 0.66 0.39 -12.08%
P/EPS -1.98 -76.98 9.14 15.85 20.48 10.30 4.33 -
EY -50.56 -1.30 10.94 6.31 4.88 9.71 23.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.49 0.66 0.73 0.79 0.52 -8.25%

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