[DRBHCOM] YoY TTM Result on 30-Jun-2014 [#1]

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
TTM Result
Revenue	12,894,368	11,723,292	12,913,315	14,870,935	12,726,232	8,758,717	6,833,022	11.15%
YoY %	9.99%	-9.22%	-13.16%	16.85%	45.30%	28.18%	-	-
Horiz. %	188.71%	171.57%	188.98%	217.63%	186.25%	128.18%	100.00%	-
PBT	-173,565	-960,148	333,458	890,580	1,035,668	1,773,000	624,363	-
YoY %	81.92%	-387.94%	-62.56%	-14.01%	-41.59%	183.97%	-	-
Horiz. %	-27.80%	-153.78%	53.41%	142.64%	165.88%	283.97%	100.00%	-
Tax	-49,008	-61,547	-72,655	-149,001	-346,275	-153,666	-145,721	-16.59%
YoY %	20.37%	15.29%	51.24%	56.97%	-125.34%	-5.45%	-	-
Horiz. %	33.63%	42.24%	49.86%	102.25%	237.63%	105.45%	100.00%	-
NP	-222,573	-1,021,695	260,803	741,579	689,393	1,619,334	478,642	-
YoY %	78.22%	-491.75%	-64.83%	7.57%	-57.43%	238.32%	-	-
Horiz. %	-46.50%	-213.46%	54.49%	154.93%	144.03%	338.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-454,806	-1,142,347	172,640	559,750	552,960	1,538,454	405,752	-
YoY %	60.19%	-761.69%	-69.16%	1.23%	-64.06%	279.16%	-	-
Horiz. %	-112.09%	-281.54%	42.55%	137.95%	136.28%	379.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	21.79%	16.73%	33.43%	8.67%	23.34%	-
YoY %	-	-	30.25%	-49.96%	285.58%	-62.85%	-	-
Horiz. %	-	-	93.36%	71.68%	143.23%	37.15%	100.00%	-
Total Cost	13,116,941	12,744,987	12,652,512	14,129,356	12,036,839	7,139,383	6,354,380	12.82%
YoY %	2.92%	0.73%	-10.45%	17.38%	68.60%	12.35%	-	-
Horiz. %	206.42%	200.57%	199.11%	222.36%	189.43%	112.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,896,372	6,360,349	7,597,621	7,404,297	7,056,315	6,302,352	5,085,057	2.49%
YoY %	-7.29%	-16.28%	2.61%	4.93%	11.96%	23.94%	-	-
Horiz. %	115.95%	125.08%	149.41%	145.61%	138.77%	123.94%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	-	38,664	115,986	115,994	115,994	115,994	115,921	-
YoY %	-	-66.66%	-0.01%	0.00%	0.00%	0.06%	-	-
Horiz. %	-	33.35%	100.06%	100.06%	100.06%	100.06%	100.00%	-
Div Payout %	-	0.00%	67.18%	20.72%	20.98%	7.54%	28.57%	-
YoY %	-	0.00%	224.23%	-1.24%	178.25%	-73.61%	-	-
Horiz. %	-	0.00%	235.14%	72.52%	73.43%	26.39%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	5,896,372	6,360,349	7,597,621	7,404,297	7,056,315	6,302,352	5,085,057	2.49%
YoY %	-7.29%	-16.28%	2.61%	4.93%	11.96%	23.94%	-	-
Horiz. %	115.95%	125.08%	149.41%	145.61%	138.77%	123.94%	100.00%	-
NOSH	1,933,237	1,933,237	1,933,237	1,933,237	1,933,237	1,933,237	1,933,481	-0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-0.01%	-	-
Horiz. %	99.99%	99.99%	99.99%	99.99%	99.99%	99.99%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	-1.73%	-8.72%	2.02%	4.99%	5.42%	18.49%	7.00%	-
YoY %	80.16%	-531.68%	-59.52%	-7.93%	-70.69%	164.14%	-	-
Horiz. %	-24.71%	-124.57%	28.86%	71.29%	77.43%	264.14%	100.00%	-
ROE	-7.71%	-17.96%	2.27%	7.56%	7.84%	24.41%	7.98%	-
YoY %	57.07%	-891.19%	-69.97%	-3.57%	-67.88%	205.89%	-	-
Horiz. %	-96.62%	-225.06%	28.45%	94.74%	98.25%	305.89%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	666.98	606.41	667.96	769.22	658.29	453.06	353.41	11.15%
YoY %	9.99%	-9.21%	-13.16%	16.85%	45.30%	28.20%	-	-
Horiz. %	188.73%	171.59%	189.00%	217.66%	186.27%	128.20%	100.00%	-
EPS	-23.53	-59.09	8.93	28.95	28.60	79.58	20.99	-
YoY %	60.18%	-761.70%	-69.15%	1.22%	-64.06%	279.13%	-	-
Horiz. %	-112.10%	-281.52%	42.54%	137.92%	136.26%	379.13%	100.00%	-
DPS	0.00	2.00	6.00	6.00	6.00	6.00	6.00	-
YoY %	0.00%	-66.67%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	33.33%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	3.05	3.29	3.93	3.83	3.65	3.26	2.63	2.49%
YoY %	-7.29%	-16.28%	2.61%	4.93%	11.96%	23.95%	-	-
Horiz. %	115.97%	125.10%	149.43%	145.63%	138.78%	123.95%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,933,237
RPS	666.98	606.41	667.96	769.22	658.29	453.06	353.45	11.15%
YoY %	9.99%	-9.21%	-13.16%	16.85%	45.30%	28.18%	-	-
Horiz. %	188.71%	171.57%	188.98%	217.63%	186.25%	128.18%	100.00%	-
EPS	-23.53	-59.09	8.93	28.95	28.60	79.58	20.99	-
YoY %	60.18%	-761.70%	-69.15%	1.22%	-64.06%	279.13%	-	-
Horiz. %	-112.10%	-281.52%	42.54%	137.92%	136.26%	379.13%	100.00%	-
DPS	0.00	2.00	6.00	6.00	6.00	6.00	6.00	-
YoY %	0.00%	-66.67%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	33.33%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	3.05	3.29	3.93	3.83	3.65	3.26	2.6303	2.49%
YoY %	-7.29%	-16.28%	2.61%	4.93%	11.96%	23.94%	-	-
Horiz. %	115.96%	125.08%	149.41%	145.61%	138.77%	123.94%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	1.78	0.90	1.59	2.21	2.69	2.52	2.27	-
P/RPS	0.27	0.15	0.24	0.29	0.41	0.56	0.64	-13.38%
YoY %	80.00%	-37.50%	-17.24%	-29.27%	-26.79%	-12.50%	-	-
Horiz. %	42.19%	23.44%	37.50%	45.31%	64.06%	87.50%	100.00%	-
P/EPS	-7.57	-1.52	17.80	7.63	9.40	3.17	10.82	-
YoY %	-398.03%	-108.54%	133.29%	-18.83%	196.53%	-70.70%	-	-
Horiz. %	-69.96%	-14.05%	164.51%	70.52%	86.88%	29.30%	100.00%	-
EY	-13.22	-65.66	5.62	13.10	10.63	31.58	9.24	-
YoY %	79.87%	-1,268.33%	-57.10%	23.24%	-66.34%	241.77%	-	-
Horiz. %	-143.07%	-710.61%	60.82%	141.77%	115.04%	341.77%	100.00%	-
DY	0.00	2.22	3.77	2.71	2.23	2.38	2.64	-
YoY %	0.00%	-41.11%	39.11%	21.52%	-6.30%	-9.85%	-	-
Horiz. %	0.00%	84.09%	142.80%	102.65%	84.47%	90.15%	100.00%	-
P/NAPS	0.58	0.27	0.40	0.58	0.74	0.77	0.86	-6.34%
YoY %	114.81%	-32.50%	-31.03%	-21.62%	-3.90%	-10.47%	-	-
Horiz. %	67.44%	31.40%	46.51%	67.44%	86.05%	89.53%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	25/08/17	30/08/16	27/08/15	28/08/14	29/08/13	27/08/12	25/08/11	-
Price	1.59	1.31	1.32	2.14	2.60	2.55	2.07	-
P/RPS	0.24	0.22	0.20	0.28	0.39	0.56	0.59	-13.91%
YoY %	9.09%	10.00%	-28.57%	-28.21%	-30.36%	-5.08%	-	-
Horiz. %	40.68%	37.29%	33.90%	47.46%	66.10%	94.92%	100.00%	-
P/EPS	-6.76	-2.22	14.78	7.39	9.09	3.20	9.86	-
YoY %	-204.50%	-115.02%	100.00%	-18.70%	184.06%	-67.55%	-	-
Horiz. %	-68.56%	-22.52%	149.90%	74.95%	92.19%	32.45%	100.00%	-
EY	-14.80	-45.11	6.77	13.53	11.00	31.21	10.14	-
YoY %	67.19%	-766.32%	-49.96%	23.00%	-64.75%	207.79%	-	-
Horiz. %	-145.96%	-444.87%	66.77%	133.43%	108.48%	307.79%	100.00%	-
DY	0.00	1.53	4.55	2.80	2.31	2.35	2.90	-
YoY %	0.00%	-66.37%	62.50%	21.21%	-1.70%	-18.97%	-	-
Horiz. %	0.00%	52.76%	156.90%	96.55%	79.66%	81.03%	100.00%	-
P/NAPS	0.52	0.40	0.34	0.56	0.71	0.78	0.79	-6.72%
YoY %	30.00%	17.65%	-39.29%	-21.13%	-8.97%	-1.27%	-	-
Horiz. %	65.82%	50.63%	43.04%	70.89%	89.87%	98.73%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos