[DRBHCOM] YoY TTM Result on 30-Sep-2013 [#2]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 10.37%
YoY- -59.71%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 11,113,575 12,942,568 14,446,295 12,840,151 10,817,235 6,662,246 6,364,413 9.72%
PBT -1,280,367 209,998 839,087 1,100,629 1,771,604 602,251 903,890 -
Tax -47,058 -35,545 -142,138 -357,056 -160,760 -157,220 -120,230 -14.46%
NP -1,327,425 174,453 696,949 743,573 1,610,844 445,031 783,660 -
-
NP to SH -1,455,877 83,443 514,874 610,280 1,514,826 377,839 652,862 -
-
Tax Rate - 16.93% 16.94% 32.44% 9.07% 26.11% 13.30% -
Total Cost 12,441,000 12,768,115 13,749,346 12,096,578 9,206,391 6,217,215 5,580,753 14.28%
-
Net Worth 6,109,029 7,558,956 7,462,294 7,075,647 6,321,684 5,107,494 4,831,542 3.98%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 38,664 115,986 115,994 115,994 115,994 115,921 77,324 -10.89%
Div Payout % 0.00% 139.00% 22.53% 19.01% 7.66% 30.68% 11.84% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 6,109,029 7,558,956 7,462,294 7,075,647 6,321,684 5,107,494 4,831,542 3.98%
NOSH 1,933,237 1,933,237 1,933,237 1,933,237 1,933,237 1,934,656 1,932,616 0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -11.94% 1.35% 4.82% 5.79% 14.89% 6.68% 12.31% -
ROE -23.83% 1.10% 6.90% 8.63% 23.96% 7.40% 13.51% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 574.87 669.48 747.26 664.18 559.54 344.36 329.32 9.72%
EPS -75.31 4.32 26.63 31.57 78.36 19.53 33.78 -
DPS 2.00 6.00 6.00 6.00 6.00 6.00 4.00 -10.90%
NAPS 3.16 3.91 3.86 3.66 3.27 2.64 2.50 3.97%
Adjusted Per Share Value based on latest NOSH - 1,933,237
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 574.87 669.48 747.26 664.18 559.54 344.62 329.21 9.72%
EPS -75.31 4.32 26.63 31.57 78.36 19.54 33.77 -
DPS 2.00 6.00 6.00 6.00 6.00 6.00 4.00 -10.90%
NAPS 3.16 3.91 3.86 3.66 3.27 2.6419 2.4992 3.98%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.45 1.33 2.28 2.66 2.33 1.74 1.25 -
P/RPS 0.25 0.20 0.31 0.40 0.42 0.51 0.38 -6.73%
P/EPS -1.93 30.81 8.56 8.43 2.97 8.91 3.70 -
EY -51.94 3.25 11.68 11.87 33.63 11.22 27.02 -
DY 1.38 4.51 2.63 2.26 2.58 3.45 3.20 -13.06%
P/NAPS 0.46 0.34 0.59 0.73 0.71 0.66 0.50 -1.37%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 26/11/15 27/11/14 28/11/13 29/11/12 24/11/11 25/11/10 -
Price 0.98 1.26 1.90 2.43 2.40 2.08 1.30 -
P/RPS 0.17 0.19 0.25 0.37 0.43 0.60 0.39 -12.91%
P/EPS -1.30 29.19 7.13 7.70 3.06 10.65 3.85 -
EY -76.84 3.43 14.02 12.99 32.65 9.39 25.99 -
DY 2.04 4.76 3.16 2.47 2.50 2.88 3.08 -6.63%
P/NAPS 0.31 0.32 0.49 0.66 0.73 0.79 0.52 -8.25%

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