[DRBHCOM] YoY Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 33.08%
YoY- -41.38%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 11,435,650 12,720,220 13,970,660 13,377,597 13,031,589 6,338,684 6,408,232 10.12%
PBT 40,916 -102,580 610,209 672,346 964,242 567,392 755,901 -38.46%
Tax -41,222 -40,972 -235,116 -142,497 -185,124 -136,514 -116,162 -15.84%
NP -306 -143,552 375,093 529,849 779,118 430,877 639,738 -
-
NP to SH -169,428 -268,186 280,532 394,510 672,957 366,561 533,429 -
-
Tax Rate 100.75% - 38.53% 21.19% 19.20% 24.06% 15.37% -
Total Cost 11,435,957 12,863,772 13,595,566 12,847,748 12,252,470 5,907,806 5,768,493 12.07%
-
Net Worth 6,365,214 7,346,300 7,481,626 5,799,711 6,708,332 5,161,742 4,911,468 4.41%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - 38,664 38,664 38,664 51,552 51,563 -
Div Payout % - - 13.78% 9.80% 5.75% 14.06% 9.67% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 6,365,214 7,346,300 7,481,626 5,799,711 6,708,332 5,161,742 4,911,468 4.41%
NOSH 1,934,715 1,933,237 1,933,237 1,933,237 1,933,237 1,933,237 1,933,649 0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 0.00% -1.13% 2.68% 3.96% 5.98% 6.80% 9.98% -
ROE -2.66% -3.65% 3.75% 6.80% 10.03% 7.10% 10.86% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 591.08 657.98 722.66 691.98 674.08 327.88 331.41 10.11%
EPS -8.76 -13.87 14.51 20.41 34.81 18.96 27.59 -
DPS 0.00 0.00 2.00 2.00 2.00 2.67 2.67 -
NAPS 3.29 3.80 3.87 3.00 3.47 2.67 2.54 4.40%
Adjusted Per Share Value based on latest NOSH - 1,933,237
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 591.53 657.98 722.66 691.98 674.08 327.88 331.48 10.12%
EPS -8.76 -13.87 14.51 20.41 34.81 18.96 27.59 -
DPS 0.00 0.00 2.00 2.00 2.00 2.67 2.67 -
NAPS 3.2925 3.80 3.87 3.00 3.47 2.67 2.5405 4.41%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.15 1.24 1.75 2.82 2.73 2.04 1.94 -
P/RPS 0.19 0.19 0.24 0.41 0.40 0.62 0.59 -17.19%
P/EPS -13.13 -8.94 12.06 13.82 7.84 10.76 7.03 -
EY -7.62 -11.19 8.29 7.24 12.75 9.29 14.22 -
DY 0.00 0.00 1.14 0.71 0.73 1.31 1.37 -
P/NAPS 0.35 0.33 0.45 0.94 0.79 0.76 0.76 -12.11%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 25/02/16 26/02/15 27/02/14 27/02/13 24/02/12 25/02/11 -
Price 1.42 1.01 2.05 2.60 2.56 2.57 1.98 -
P/RPS 0.24 0.15 0.28 0.38 0.38 0.78 0.60 -14.15%
P/EPS -16.22 -7.28 14.13 12.74 7.35 13.55 7.18 -
EY -6.17 -13.74 7.08 7.85 13.60 7.38 13.93 -
DY 0.00 0.00 0.98 0.77 0.78 1.04 1.35 -
P/NAPS 0.43 0.27 0.53 0.87 0.74 0.96 0.78 -9.44%

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