[DRBHCOM] YoY Annualized Quarter Result on 31-Dec-2016 [#3]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 82.31%
YoY- 36.82%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 11,073,970 16,876,113 12,970,221 11,435,650 12,720,220 13,970,660 13,377,597 -2.75%
PBT -544,910 666,590 743,694 40,916 -102,580 610,209 672,346 -
Tax -98,101 -197,829 -185,522 -41,222 -40,972 -235,116 -142,497 -5.37%
NP -643,012 468,760 558,172 -306 -143,552 375,093 529,849 -
-
NP to SH -575,809 207,100 678,277 -169,428 -268,186 280,532 394,510 -
-
Tax Rate - 29.68% 24.95% 100.75% - 38.53% 21.19% -
Total Cost 11,716,982 16,407,352 12,412,049 11,435,957 12,863,772 13,595,566 12,847,748 -1.35%
-
Net Worth 6,553,673 6,746,997 6,766,329 6,365,214 7,346,300 7,481,626 5,799,711 1.82%
Dividend
30/09/20 30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - 38,664 38,664 -
Div Payout % - - - - - 13.78% 9.80% -
Equity
30/09/20 30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 6,553,673 6,746,997 6,766,329 6,365,214 7,346,300 7,481,626 5,799,711 1.82%
NOSH 1,933,237 1,933,237 1,933,237 1,934,715 1,933,237 1,933,237 1,933,237 0.00%
Ratio Analysis
30/09/20 30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -5.81% 2.78% 4.30% 0.00% -1.13% 2.68% 3.96% -
ROE -8.79% 3.07% 10.02% -2.66% -3.65% 3.75% 6.80% -
Per Share
30/09/20 30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 572.82 872.95 670.91 591.08 657.98 722.66 691.98 -2.75%
EPS -29.79 10.70 35.08 -8.76 -13.87 14.51 20.41 -
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.00 -
NAPS 3.39 3.49 3.50 3.29 3.80 3.87 3.00 1.82%
Adjusted Per Share Value based on latest NOSH - 1,933,105
30/09/20 30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 572.82 872.95 670.91 591.53 657.98 722.66 691.98 -2.75%
EPS -29.79 10.70 35.08 -8.76 -13.87 14.51 20.41 -
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.00 -
NAPS 3.39 3.49 3.50 3.2925 3.80 3.87 3.00 1.82%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 30/09/20 30/09/19 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 2.09 2.37 1.83 1.15 1.24 1.75 2.82 -
P/RPS 0.36 0.27 0.27 0.19 0.19 0.24 0.41 -1.90%
P/EPS -7.02 22.12 5.22 -13.13 -8.94 12.06 13.82 -
EY -14.25 4.52 19.17 -7.62 -11.19 8.29 7.24 -
DY 0.00 0.00 0.00 0.00 0.00 1.14 0.71 -
P/NAPS 0.62 0.68 0.52 0.35 0.33 0.45 0.94 -5.97%
Price Multiplier on Announcement Date
30/09/20 30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/11/20 28/11/19 28/02/18 28/02/17 25/02/16 26/02/15 27/02/14 -
Price 2.05 2.39 2.62 1.42 1.01 2.05 2.60 -
P/RPS 0.36 0.27 0.39 0.24 0.15 0.28 0.38 -0.79%
P/EPS -6.88 22.31 7.47 -16.22 -7.28 14.13 12.74 -
EY -14.53 4.48 13.39 -6.17 -13.74 7.08 7.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.98 0.77 -
P/NAPS 0.60 0.68 0.75 0.43 0.27 0.53 0.87 -5.35%

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