[DRBHCOM] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
18-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -28.4%
YoY- 459.4%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 CAGR
Revenue 15,994,315 16,428,895 15,288,576 13,104,000 11,810,070 13,669,927 13,209,262 2.87%
PBT 328,228 328,075 636,488 504,141 -213,968 703,241 302,143 1.23%
Tax -125,643 -53,677 -82,584 -5,274 -24,484 -235,271 -145,781 -2.17%
NP 202,585 274,398 553,904 498,867 -238,452 467,970 156,362 3.90%
-
NP to SH 95,634 112,354 405,246 572,095 -159,180 287,176 180,257 -8.95%
-
Tax Rate 38.28% 16.36% 12.97% 1.05% - 33.46% 48.25% -
Total Cost 15,791,730 16,154,497 14,734,672 12,605,133 12,048,522 13,201,957 13,052,900 2.86%
-
Net Worth 7,442,962 7,558,956 7,404,297 7,114,312 6,553,673 6,746,997 6,766,329 1.42%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 CAGR
Net Worth 7,442,962 7,558,956 7,404,297 7,114,312 6,553,673 6,746,997 6,766,329 1.42%
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
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 CAGR
NP Margin 1.27% 1.67% 3.62% 3.81% -2.02% 3.42% 1.18% -
ROE 1.28% 1.49% 5.47% 8.04% -2.43% 4.26% 2.66% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 CAGR
RPS 827.33 849.81 790.83 677.83 610.90 707.10 683.27 2.87%
EPS 4.95 5.81 20.96 29.59 -8.23 14.85 9.32 -8.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.85 3.91 3.83 3.68 3.39 3.49 3.50 1.42%
Adjusted Per Share Value based on latest NOSH - 1,933,237
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 CAGR
RPS 827.33 849.81 790.83 677.83 610.90 707.10 683.27 2.87%
EPS 4.95 5.81 20.96 29.59 -8.23 14.85 9.32 -8.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.85 3.91 3.83 3.68 3.39 3.49 3.50 1.42%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 29/12/17 -
Price 1.12 1.43 1.31 1.64 2.09 2.37 1.83 -
P/RPS 0.14 0.17 0.17 0.24 0.34 0.34 0.27 -9.26%
P/EPS 22.64 24.61 6.25 5.54 -25.38 15.95 19.63 2.13%
EY 4.42 4.06 16.00 18.04 -3.94 6.27 5.10 -2.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.37 0.34 0.45 0.62 0.68 0.52 -8.28%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 CAGR
Date 21/11/24 23/11/23 24/11/22 18/11/21 26/11/20 28/11/19 28/02/18 -
Price 0.995 1.43 1.36 1.66 2.05 2.39 2.62 -
P/RPS 0.12 0.17 0.17 0.24 0.34 0.34 0.38 -15.69%
P/EPS 20.11 24.61 6.49 5.61 -24.90 16.09 28.10 -4.83%
EY 4.97 4.06 15.41 17.83 -4.02 6.22 3.56 5.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.37 0.36 0.45 0.60 0.68 0.75 -14.51%

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