[DRBHCOM] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 165.47%
YoY- -88.09%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/03/18 31/03/17 CAGR
Revenue 3,769,285 4,347,633 4,124,193 4,850,058 3,504,592 3,062,011 3,481,596 1.18%
PBT 45,668 -73,125 153,371 948,779 194,715 -142,641 -258,385 -
Tax -5,226 -6,380 29,905 82,312 49,092 19,318 -5,977 -1.96%
NP 40,442 -79,505 183,276 1,031,091 243,807 -123,323 -264,362 -
-
NP to SH 26,465 -100,062 117,472 985,989 272,677 -10,267 -329,572 -
-
Tax Rate 11.44% - -19.50% -8.68% -25.21% - - -
Total Cost 3,728,843 4,427,138 3,940,917 3,818,967 3,260,785 3,185,334 3,745,958 -0.06%
-
Net Worth 7,597,621 7,365,632 7,210,974 7,578,289 6,998,317 6,727,664 6,070,364 3.37%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/03/18 31/03/17 CAGR
Div - - - - - 57,997 19,332 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/03/18 31/03/17 CAGR
Net Worth 7,597,621 7,365,632 7,210,974 7,578,289 6,998,317 6,727,664 6,070,364 3.37%
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
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/03/18 31/03/17 CAGR
NP Margin 1.07% -1.83% 4.44% 21.26% 6.96% -4.03% -7.59% -
ROE 0.35% -1.36% 1.63% 13.01% 3.90% -0.15% -5.43% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/03/18 31/03/17 CAGR
RPS 194.97 224.89 213.33 250.88 181.28 158.39 180.09 1.18%
EPS 1.37 -5.18 6.08 51.00 14.10 -0.53 -17.05 -
DPS 0.00 0.00 0.00 0.00 0.00 3.00 1.00 -
NAPS 3.93 3.81 3.73 3.92 3.62 3.48 3.14 3.37%
Adjusted Per Share Value based on latest NOSH - 1,933,237
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/03/18 31/03/17 CAGR
RPS 194.97 224.89 213.33 250.88 181.28 158.39 180.09 1.18%
EPS 1.37 -5.18 6.08 51.00 14.10 -0.53 -17.05 -
DPS 0.00 0.00 0.00 0.00 0.00 3.00 1.00 -
NAPS 3.93 3.81 3.73 3.92 3.62 3.48 3.14 3.37%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/03/18 31/03/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 30/03/18 31/03/17 -
Price 1.39 1.60 1.43 2.08 2.38 2.44 1.40 -
P/RPS 0.71 0.71 0.67 0.83 1.31 1.54 0.78 -1.38%
P/EPS 101.54 -30.91 23.53 4.08 16.87 -459.44 -8.21 -
EY 0.98 -3.23 4.25 24.52 5.93 -0.22 -12.18 -
DY 0.00 0.00 0.00 0.00 0.00 1.23 0.71 -
P/NAPS 0.35 0.42 0.38 0.53 0.66 0.70 0.45 -3.65%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/03/18 31/03/17 CAGR
Date 29/02/24 21/02/23 24/02/22 24/02/21 28/02/20 31/05/18 30/05/17 -
Price 1.39 1.69 1.48 1.67 2.22 1.75 1.54 -
P/RPS 0.71 0.75 0.69 0.67 1.22 1.10 0.86 -2.79%
P/EPS 101.54 -32.65 24.36 3.27 15.74 -329.52 -9.03 -
EY 0.98 -3.06 4.11 30.54 6.35 -0.30 -11.07 -
DY 0.00 0.00 0.00 0.00 0.00 1.71 0.65 -
P/NAPS 0.35 0.44 0.40 0.43 0.61 0.50 0.49 -4.85%

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