[DRBHCOM] YoY TTM Result on 30-Jun-2013 [#1]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -3.88%
YoY- -64.06%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 11,723,292 12,913,315 14,870,935 12,726,232 8,758,717 6,833,022 6,248,468 11.04%
PBT -960,148 333,458 890,580 1,035,668 1,773,000 624,363 794,381 -
Tax -61,547 -72,655 -149,001 -346,275 -153,666 -145,721 -111,394 -9.40%
NP -1,021,695 260,803 741,579 689,393 1,619,334 478,642 682,987 -
-
NP to SH -1,142,347 172,640 559,750 552,960 1,538,454 405,752 582,408 -
-
Tax Rate - 21.79% 16.73% 33.43% 8.67% 23.34% 14.02% -
Total Cost 12,744,987 12,652,512 14,129,356 12,036,839 7,139,383 6,354,380 5,565,481 14.79%
-
Net Worth 6,360,349 7,597,621 7,404,297 7,056,315 6,302,352 5,085,057 4,718,021 5.09%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 38,664 115,986 115,994 115,994 115,994 115,921 77,324 -10.89%
Div Payout % 0.00% 67.18% 20.72% 20.98% 7.54% 28.57% 13.28% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 6,360,349 7,597,621 7,404,297 7,056,315 6,302,352 5,085,057 4,718,021 5.09%
NOSH 1,933,237 1,933,237 1,933,237 1,933,237 1,933,237 1,933,481 1,933,615 -0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -8.72% 2.02% 4.99% 5.42% 18.49% 7.00% 10.93% -
ROE -17.96% 2.27% 7.56% 7.84% 24.41% 7.98% 12.34% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 606.41 667.96 769.22 658.29 453.06 353.41 323.15 11.05%
EPS -59.09 8.93 28.95 28.60 79.58 20.99 30.12 -
DPS 2.00 6.00 6.00 6.00 6.00 6.00 4.00 -10.90%
NAPS 3.29 3.93 3.83 3.65 3.26 2.63 2.44 5.10%
Adjusted Per Share Value based on latest NOSH - 1,933,237
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 606.41 667.96 769.22 658.29 453.06 353.45 323.21 11.04%
EPS -59.09 8.93 28.95 28.60 79.58 20.99 30.13 -
DPS 2.00 6.00 6.00 6.00 6.00 6.00 4.00 -10.90%
NAPS 3.29 3.93 3.83 3.65 3.26 2.6303 2.4405 5.09%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.90 1.59 2.21 2.69 2.52 2.27 1.04 -
P/RPS 0.15 0.24 0.29 0.41 0.56 0.64 0.32 -11.85%
P/EPS -1.52 17.80 7.63 9.40 3.17 10.82 3.45 -
EY -65.66 5.62 13.10 10.63 31.58 9.24 28.96 -
DY 2.22 3.77 2.71 2.23 2.38 2.64 3.85 -8.76%
P/NAPS 0.27 0.40 0.58 0.74 0.77 0.86 0.43 -7.45%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 27/08/15 28/08/14 29/08/13 27/08/12 25/08/11 26/08/10 -
Price 1.31 1.32 2.14 2.60 2.55 2.07 1.08 -
P/RPS 0.22 0.20 0.28 0.39 0.56 0.59 0.33 -6.52%
P/EPS -2.22 14.78 7.39 9.09 3.20 9.86 3.59 -
EY -45.11 6.77 13.53 11.00 31.21 10.14 27.89 -
DY 1.53 4.55 2.80 2.31 2.35 2.90 3.70 -13.67%
P/NAPS 0.40 0.34 0.56 0.71 0.78 0.79 0.44 -1.57%

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