[DRBHCOM] YoY Annualized Quarter Result on 31-Mar-2013 [#4]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -14.51%
YoY- -63.97%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 12,172,941 13,687,839 14,200,742 13,134,727 6,878,205 6,804,064 6,314,134 11.55%
PBT -822,130 502,211 801,741 1,037,367 1,821,399 701,524 657,894 -
Tax -49,491 -117,063 -151,471 -338,429 -146,791 -131,318 -114,629 -13.05%
NP -871,621 385,148 650,270 698,938 1,674,608 570,206 543,265 -
-
NP to SH -992,763 300,287 462,169 575,305 1,596,920 472,468 472,298 -
-
Tax Rate - 23.31% 18.89% 32.62% 8.06% 18.72% 17.42% -
Total Cost 13,044,562 13,302,691 13,550,472 12,435,789 5,203,597 6,233,858 5,770,869 14.54%
-
Net Worth 6,534,051 7,579,685 7,307,635 7,094,979 6,553,673 4,987,591 4,581,850 6.08%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 38,663 116,015 115,994 115,994 115,994 115,990 77,330 -10.90%
Div Payout % 0.00% 38.63% 25.10% 20.16% 7.26% 24.55% 16.37% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 6,534,051 7,579,685 7,307,635 7,094,979 6,553,673 4,987,591 4,581,850 6.08%
NOSH 1,933,151 1,933,593 1,933,237 1,933,237 1,933,237 1,933,175 1,933,270 -0.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -7.16% 2.81% 4.58% 5.32% 24.35% 8.38% 8.60% -
ROE -15.19% 3.96% 6.32% 8.11% 24.37% 9.47% 10.31% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 629.69 707.90 734.56 679.42 355.79 351.96 326.60 11.55%
EPS -51.35 15.53 23.91 29.76 82.60 24.44 24.43 -
DPS 2.00 6.00 6.00 6.00 6.00 6.00 4.00 -10.90%
NAPS 3.38 3.92 3.78 3.67 3.39 2.58 2.37 6.08%
Adjusted Per Share Value based on latest NOSH - 1,933,237
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 629.67 708.03 734.56 679.42 355.79 351.95 326.61 11.55%
EPS -51.35 15.53 23.91 29.76 82.60 24.44 24.43 -
DPS 2.00 6.00 6.00 6.00 6.00 6.00 4.00 -10.90%
NAPS 3.3799 3.9207 3.78 3.67 3.39 2.5799 2.37 6.08%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.02 1.97 2.47 2.53 2.52 2.30 1.16 -
P/RPS 0.16 0.28 0.34 0.37 0.71 0.65 0.36 -12.63%
P/EPS -1.99 12.69 10.33 8.50 3.05 9.41 4.75 -
EY -50.35 7.88 9.68 11.76 32.78 10.63 21.06 -
DY 1.96 3.05 2.43 2.37 2.38 2.61 3.45 -8.98%
P/NAPS 0.30 0.50 0.65 0.69 0.74 0.89 0.49 -7.84%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 28/05/15 29/05/14 30/05/13 29/05/12 26/05/11 25/05/10 -
Price 0.80 1.67 2.39 2.90 2.43 2.23 0.97 -
P/RPS 0.13 0.24 0.33 0.43 0.68 0.63 0.30 -12.99%
P/EPS -1.56 10.75 10.00 9.75 2.94 9.12 3.97 -
EY -64.19 9.30 10.00 10.26 33.99 10.96 25.19 -
DY 2.50 3.59 2.51 2.07 2.47 2.69 4.12 -7.98%
P/NAPS 0.24 0.43 0.63 0.79 0.72 0.86 0.41 -8.53%

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