[DRBHCOM] YoY Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -747.57%
YoY- -195.6%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 16,876,113 12,970,221 11,435,650 12,720,220 13,970,660 13,377,597 13,031,589 3.90%
PBT 666,590 743,694 40,916 -102,580 610,209 672,346 964,242 -5.32%
Tax -197,829 -185,522 -41,222 -40,972 -235,116 -142,497 -185,124 0.98%
NP 468,760 558,172 -306 -143,552 375,093 529,849 779,118 -7.24%
-
NP to SH 207,100 678,277 -169,428 -268,186 280,532 394,510 672,957 -16.01%
-
Tax Rate 29.68% 24.95% 100.75% - 38.53% 21.19% 19.20% -
Total Cost 16,407,352 12,412,049 11,435,957 12,863,772 13,595,566 12,847,748 12,252,470 4.42%
-
Net Worth 6,746,997 6,766,329 6,365,214 7,346,300 7,481,626 5,799,711 6,708,332 0.08%
Dividend
30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - 38,664 38,664 38,664 -
Div Payout % - - - - 13.78% 9.80% 5.75% -
Equity
30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 6,746,997 6,766,329 6,365,214 7,346,300 7,481,626 5,799,711 6,708,332 0.08%
NOSH 1,933,237 1,933,237 1,934,715 1,933,237 1,933,237 1,933,237 1,933,237 0.00%
Ratio Analysis
30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 2.78% 4.30% 0.00% -1.13% 2.68% 3.96% 5.98% -
ROE 3.07% 10.02% -2.66% -3.65% 3.75% 6.80% 10.03% -
Per Share
30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 872.95 670.91 591.08 657.98 722.66 691.98 674.08 3.90%
EPS 10.70 35.08 -8.76 -13.87 14.51 20.41 34.81 -16.03%
DPS 0.00 0.00 0.00 0.00 2.00 2.00 2.00 -
NAPS 3.49 3.50 3.29 3.80 3.87 3.00 3.47 0.08%
Adjusted Per Share Value based on latest NOSH - 1,933,237
30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 872.95 670.91 591.53 657.98 722.66 691.98 674.08 3.90%
EPS 10.70 35.08 -8.76 -13.87 14.51 20.41 34.81 -16.03%
DPS 0.00 0.00 0.00 0.00 2.00 2.00 2.00 -
NAPS 3.49 3.50 3.2925 3.80 3.87 3.00 3.47 0.08%
Price Multiplier on Financial Quarter End Date
30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 30/09/19 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 2.37 1.83 1.15 1.24 1.75 2.82 2.73 -
P/RPS 0.27 0.27 0.19 0.19 0.24 0.41 0.40 -5.65%
P/EPS 22.12 5.22 -13.13 -8.94 12.06 13.82 7.84 16.60%
EY 4.52 19.17 -7.62 -11.19 8.29 7.24 12.75 -14.23%
DY 0.00 0.00 0.00 0.00 1.14 0.71 0.73 -
P/NAPS 0.68 0.52 0.35 0.33 0.45 0.94 0.79 -2.19%
Price Multiplier on Announcement Date
30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/11/19 28/02/18 28/02/17 25/02/16 26/02/15 27/02/14 27/02/13 -
Price 2.39 2.62 1.42 1.01 2.05 2.60 2.56 -
P/RPS 0.27 0.39 0.24 0.15 0.28 0.38 0.38 -4.93%
P/EPS 22.31 7.47 -16.22 -7.28 14.13 12.74 7.35 17.87%
EY 4.48 13.39 -6.17 -13.74 7.08 7.85 13.60 -15.16%
DY 0.00 0.00 0.00 0.00 0.98 0.77 0.78 -
P/NAPS 0.68 0.75 0.43 0.27 0.53 0.87 0.74 -1.24%

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