[DRBHCOM] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
18-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -17.69%
YoY- 4.16%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 CAGR
Revenue 16,300,040 16,108,349 14,885,844 11,005,256 11,073,970 16,876,113 12,970,221 3.44%
PBT 376,746 534,933 644,156 -592,850 -544,910 666,590 743,694 -9.57%
Tax -160,556 -63,062 -149,985 -116,781 -98,101 -197,829 -185,522 -2.11%
NP 216,190 471,870 494,170 -709,632 -643,012 468,760 558,172 -13.10%
-
NP to SH 92,225 283,221 383,698 -551,858 -575,809 207,100 678,277 -25.58%
-
Tax Rate 42.62% 11.79% 23.28% - - 29.68% 24.95% -
Total Cost 16,083,849 15,636,478 14,391,673 11,714,888 11,716,982 16,407,352 12,412,049 3.91%
-
Net Worth 7,442,962 7,558,956 7,404,297 7,114,312 6,553,673 6,746,997 6,766,329 1.42%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 CAGR
Net Worth 7,442,962 7,558,956 7,404,297 7,114,312 6,553,673 6,746,997 6,766,329 1.42%
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
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 CAGR
NP Margin 1.33% 2.93% 3.32% -6.45% -5.81% 2.78% 4.30% -
ROE 1.24% 3.75% 5.18% -7.76% -8.79% 3.07% 10.02% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 CAGR
RPS 843.15 833.23 770.00 569.27 572.82 872.95 670.91 3.44%
EPS 4.77 14.65 19.85 -28.55 -29.79 10.70 35.08 -25.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.85 3.91 3.83 3.68 3.39 3.49 3.50 1.42%
Adjusted Per Share Value based on latest NOSH - 1,933,237
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 CAGR
RPS 843.15 833.23 770.00 569.27 572.82 872.95 670.91 3.44%
EPS 4.77 14.65 19.85 -28.55 -29.79 10.70 35.08 -25.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.85 3.91 3.83 3.68 3.39 3.49 3.50 1.42%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 29/12/17 -
Price 1.12 1.43 1.31 1.64 2.09 2.37 1.83 -
P/RPS 0.13 0.17 0.17 0.29 0.36 0.27 0.27 -10.25%
P/EPS 23.48 9.76 6.60 -5.75 -7.02 22.12 5.22 24.93%
EY 4.26 10.24 15.15 -17.41 -14.25 4.52 19.17 -19.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.37 0.34 0.45 0.62 0.68 0.52 -8.28%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 CAGR
Date 21/11/24 23/11/23 24/11/22 18/11/21 26/11/20 28/11/19 28/02/18 -
Price 0.995 1.43 1.36 1.66 2.05 2.39 2.62 -
P/RPS 0.12 0.17 0.18 0.29 0.36 0.27 0.39 -16.01%
P/EPS 20.86 9.76 6.85 -5.82 -6.88 22.31 7.47 16.42%
EY 4.79 10.24 14.59 -17.20 -14.53 4.48 13.39 -14.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.37 0.36 0.45 0.60 0.68 0.75 -14.51%

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