[DRBHCOM] YoY Cumulative Quarter Result on 30-Sep-2013 [#2]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 1345.26%
YoY- 30.88%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 5,144,811 6,204,177 6,949,448 6,703,895 6,998,471 3,059,441 3,201,259 8.22%
PBT -388,887 69,350 361,186 323,840 260,578 310,373 409,646 -
Tax -19,969 -22,402 -103,635 -112,968 -94,341 -80,372 -54,470 -15.38%
NP -408,856 46,948 257,551 210,872 166,237 230,001 355,176 -
-
NP to SH -478,935 -15,821 200,931 148,226 113,251 195,345 289,974 -
-
Tax Rate - 32.30% 28.69% 34.88% 36.20% 25.90% 13.30% -
Total Cost 5,553,667 6,157,229 6,691,897 6,493,023 6,832,234 2,829,440 2,846,083 11.77%
-
Net Worth 6,109,029 7,558,956 7,462,294 7,075,647 6,321,684 5,106,047 4,832,900 3.97%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 6,109,029 7,558,956 7,462,294 7,075,647 6,321,684 5,106,047 4,832,900 3.97%
NOSH 1,933,237 1,933,237 1,933,237 1,933,237 1,933,237 1,934,108 1,933,160 0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -7.95% 0.76% 3.71% 3.15% 2.38% 7.52% 11.09% -
ROE -7.84% -0.21% 2.69% 2.09% 1.79% 3.83% 6.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 266.12 320.92 359.47 346.77 362.01 158.18 165.60 8.21%
EPS -24.77 -0.82 10.39 7.67 5.86 10.10 15.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.16 3.91 3.86 3.66 3.27 2.64 2.50 3.97%
Adjusted Per Share Value based on latest NOSH - 1,933,237
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 266.12 320.92 359.47 346.77 362.01 158.25 165.59 8.22%
EPS -24.77 -0.82 10.39 7.67 5.86 10.10 15.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.16 3.91 3.86 3.66 3.27 2.6412 2.4999 3.97%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.45 1.33 2.28 2.66 2.33 1.74 1.25 -
P/RPS 0.54 0.41 0.63 0.77 0.64 1.10 0.75 -5.32%
P/EPS -5.85 -162.52 21.94 34.69 39.77 17.23 8.33 -
EY -17.09 -0.62 4.56 2.88 2.51 5.80 12.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.34 0.59 0.73 0.71 0.66 0.50 -1.37%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 26/11/15 27/11/14 28/11/13 29/11/12 24/11/11 25/11/10 -
Price 0.98 1.26 1.90 2.43 2.40 2.08 1.30 -
P/RPS 0.37 0.39 0.53 0.70 0.66 1.31 0.79 -11.86%
P/EPS -3.96 -153.96 18.28 31.69 40.97 20.59 8.67 -
EY -25.28 -0.65 5.47 3.16 2.44 4.86 11.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.49 0.66 0.73 0.79 0.52 -8.25%

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