[DRBHCOM] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
18-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -76.53%
YoY- 4.16%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 CAGR
Revenue 12,225,030 12,081,262 11,164,383 8,253,942 8,305,478 7,031,714 9,727,666 3.44%
PBT 282,560 401,200 483,117 -444,638 -408,683 277,746 557,771 -9.57%
Tax -120,417 -47,297 -112,489 -87,586 -73,576 -82,429 -139,142 -2.11%
NP 162,143 353,903 370,628 -532,224 -482,259 195,317 418,629 -13.10%
-
NP to SH 69,169 212,416 287,774 -413,894 -431,857 86,292 508,708 -25.58%
-
Tax Rate 42.62% 11.79% 23.28% - - 29.68% 24.95% -
Total Cost 12,062,887 11,727,359 10,793,755 8,786,166 8,787,737 6,836,397 9,309,037 3.91%
-
Net Worth 7,442,962 7,558,956 7,404,297 7,114,312 6,553,673 6,746,997 6,766,329 1.42%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 CAGR
Net Worth 7,442,962 7,558,956 7,404,297 7,114,312 6,553,673 6,746,997 6,766,329 1.42%
NOSH 1,933,237 1,933,237 1,933,237 1,933,237 1,933,237 1,933,237 1,933,237 0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 CAGR
NP Margin 1.33% 2.93% 3.32% -6.45% -5.81% 2.78% 4.30% -
ROE 0.93% 2.81% 3.89% -5.82% -6.59% 1.28% 7.52% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 CAGR
RPS 632.36 624.92 577.50 426.95 429.62 363.73 503.18 3.44%
EPS 3.58 10.99 14.89 -21.41 -22.34 4.46 26.31 -25.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.85 3.91 3.83 3.68 3.39 3.49 3.50 1.42%
Adjusted Per Share Value based on latest NOSH - 1,933,237
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 CAGR
RPS 632.36 624.92 577.50 426.95 429.62 363.73 503.18 3.44%
EPS 3.58 10.99 14.89 -21.41 -22.34 4.46 26.31 -25.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.85 3.91 3.83 3.68 3.39 3.49 3.50 1.42%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 29/12/17 -
Price 1.12 1.43 1.31 1.64 2.09 2.37 1.83 -
P/RPS 0.18 0.23 0.23 0.38 0.49 0.65 0.36 -9.75%
P/EPS 31.30 13.01 8.80 -7.66 -9.36 53.10 6.95 24.96%
EY 3.19 7.68 11.36 -13.05 -10.69 1.88 14.38 -19.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.37 0.34 0.45 0.62 0.68 0.52 -8.28%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 CAGR
Date 21/11/24 23/11/23 24/11/22 18/11/21 26/11/20 28/11/19 28/02/18 -
Price 0.995 1.43 1.36 1.66 2.05 2.39 2.62 -
P/RPS 0.16 0.23 0.24 0.39 0.48 0.66 0.52 -16.01%
P/EPS 27.81 13.01 9.14 -7.75 -9.18 53.54 9.96 16.42%
EY 3.60 7.68 10.95 -12.90 -10.90 1.87 10.04 -14.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.37 0.36 0.45 0.60 0.68 0.75 -14.51%

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