[DRBHCOM] YoY 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- -4855.43%
YoY- -2057.32%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
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 3,594,857 3,047,426 3,431,927 3,335,988 3,528,547 3,329,303 2,775,221 3.90%
PBT 131,024 -259,890 419,574 -146,285 96,471 180,420 462,604 -17.04%
Tax -45,080 -31,057 -10,948 -8,327 -72,702 6,095 -44,502 0.19%
NP 85,944 -290,947 408,626 -154,612 23,769 186,515 418,102 -20.89%
-
NP to SH 40,078 -58,152 351,864 -185,319 9,468 147,657 391,467 -28.65%
-
Tax Rate 34.41% - 2.61% - 75.36% -3.38% 9.62% -
Total Cost 3,508,913 3,338,373 3,023,301 3,490,600 3,504,778 3,142,788 2,357,119 6.07%
-
Net Worth 6,746,997 6,766,329 6,359,915 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 - - - - 28,998 28,998 28,998 -
Div Payout % - - - - 306.28% 19.64% 7.41% -
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 6,359,915 7,346,300 7,481,626 5,799,711 6,708,332 0.08%
NOSH 1,933,237 1,933,237 1,933,105 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 2.39% -9.55% 11.91% -4.63% 0.67% 5.60% 15.07% -
ROE 0.59% -0.86% 5.53% -2.52% 0.13% 2.55% 5.84% -
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 185.95 157.63 177.53 172.56 182.52 172.21 143.55 3.90%
EPS 2.07 -3.01 18.20 -9.58 0.49 7.64 20.25 -28.66%
DPS 0.00 0.00 0.00 0.00 1.50 1.50 1.50 -
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 185.95 157.63 177.52 172.56 182.52 172.21 143.55 3.90%
EPS 2.07 -3.01 18.20 -9.58 0.49 7.64 20.25 -28.66%
DPS 0.00 0.00 0.00 0.00 1.50 1.50 1.50 -
NAPS 3.49 3.50 3.2898 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 1.27 1.16 0.65 0.72 0.96 1.64 1.90 -5.79%
P/EPS 114.32 -60.84 6.32 -12.94 357.33 36.92 13.48 37.25%
EY 0.87 -1.64 15.83 -7.73 0.28 2.71 7.42 -27.20%
DY 0.00 0.00 0.00 0.00 0.86 0.53 0.55 -
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 1.29 1.66 0.80 0.59 1.12 1.51 1.78 -4.65%
P/EPS 115.29 -87.10 7.80 -10.54 418.58 34.04 12.64 38.74%
EY 0.87 -1.15 12.82 -9.49 0.24 2.94 7.91 -27.89%
DY 0.00 0.00 0.00 0.00 0.73 0.58 0.59 -
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