[DRBHCOM] YoY TTM Result on 31-Dec-2013 [#3]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -39.95%
YoY- -79.94%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 11,209,514 12,750,009 14,645,539 13,394,233 11,897,884 6,751,903 6,396,257 9.79%
PBT -713,645 -33,621 755,138 818,445 2,119,037 560,142 885,713 -
Tax -49,679 28,830 -220,935 -306,459 -183,248 -146,582 -108,573 -12.20%
NP -763,324 -4,791 534,203 511,986 1,935,789 413,560 777,140 -
-
NP to SH -917,831 -112,207 376,685 366,470 1,826,717 347,317 659,432 -
-
Tax Rate - - 29.26% 37.44% 8.65% 26.17% 12.26% -
Total Cost 11,972,838 12,754,800 14,111,336 12,882,247 9,962,095 6,338,343 5,619,117 13.42%
-
Net Worth 6,359,915 7,350,858 7,481,626 5,799,711 6,708,101 5,161,742 4,914,743 4.38%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 38,664 86,988 115,994 116,023 106,327 115,887 87,050 -12.64%
Div Payout % 0.00% 0.00% 30.79% 31.66% 5.82% 33.37% 13.20% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 6,359,915 7,350,858 7,481,626 5,799,711 6,708,101 5,161,742 4,914,743 4.38%
NOSH 1,933,237 1,933,237 1,933,237 1,933,237 1,933,237 1,933,237 1,934,938 -0.01%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -6.81% -0.04% 3.65% 3.82% 16.27% 6.13% 12.15% -
ROE -14.43% -1.53% 5.03% 6.32% 27.23% 6.73% 13.42% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 579.87 659.11 757.57 692.84 615.46 349.25 330.57 9.80%
EPS -47.48 -5.80 19.48 18.96 94.49 17.97 34.08 -
DPS 2.00 4.50 6.00 6.00 5.50 6.00 4.50 -12.63%
NAPS 3.29 3.80 3.87 3.00 3.47 2.67 2.54 4.40%
Adjusted Per Share Value based on latest NOSH - 1,933,237
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 579.83 659.52 757.57 692.84 615.44 349.25 330.86 9.79%
EPS -47.48 -5.80 19.48 18.96 94.49 17.97 34.11 -
DPS 2.00 4.50 6.00 6.00 5.50 6.00 4.50 -12.63%
NAPS 3.2898 3.8024 3.87 3.00 3.4699 2.67 2.5422 4.38%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.15 1.24 1.75 2.82 2.73 2.04 1.94 -
P/RPS 0.20 0.19 0.23 0.41 0.44 0.58 0.59 -16.48%
P/EPS -2.42 -21.38 8.98 14.88 2.89 11.36 5.69 -
EY -41.29 -4.68 11.13 6.72 34.61 8.81 17.57 -
DY 1.74 3.63 3.43 2.13 2.01 2.94 2.32 -4.67%
P/NAPS 0.35 0.33 0.45 0.94 0.79 0.76 0.76 -12.11%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 25/02/16 26/02/15 27/02/14 27/02/13 24/02/12 25/02/11 -
Price 1.42 1.01 2.05 2.60 2.56 2.57 1.98 -
P/RPS 0.24 0.15 0.27 0.38 0.42 0.74 0.60 -14.15%
P/EPS -2.99 -17.41 10.52 13.72 2.71 14.31 5.81 -
EY -33.44 -5.74 9.50 7.29 36.91 6.99 17.21 -
DY 1.41 4.46 2.93 2.31 2.15 2.33 2.27 -7.62%
P/NAPS 0.43 0.27 0.53 0.87 0.74 0.96 0.78 -9.44%

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