[DRBHCOM] YoY TTM Result on 31-Dec-2015 [#3]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -234.47%
YoY- -129.79%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
TTM Result
30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 13,669,927 13,209,262 11,209,514 12,750,009 14,645,539 13,394,233 11,897,884 2.07%
PBT 703,241 302,143 -713,645 -33,621 755,138 818,445 2,119,037 -15.07%
Tax -235,271 -145,781 -49,679 28,830 -220,935 -306,459 -183,248 3.77%
NP 467,970 156,362 -763,324 -4,791 534,203 511,986 1,935,789 -18.96%
-
NP to SH 287,176 180,257 -917,831 -112,207 376,685 366,470 1,826,717 -23.97%
-
Tax Rate 33.46% 48.25% - - 29.26% 37.44% 8.65% -
Total Cost 13,201,957 13,052,900 11,972,838 12,754,800 14,111,336 12,882,247 9,962,095 4.25%
-
Net Worth 6,746,997 6,766,329 6,359,915 7,350,858 7,481,626 5,799,711 6,708,101 0.08%
Dividend
30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - 38,664 86,988 115,994 116,023 106,327 -
Div Payout % - - 0.00% 0.00% 30.79% 31.66% 5.82% -
Equity
30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 6,746,997 6,766,329 6,359,915 7,350,858 7,481,626 5,799,711 6,708,101 0.08%
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
30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 3.42% 1.18% -6.81% -0.04% 3.65% 3.82% 16.27% -
ROE 4.26% 2.66% -14.43% -1.53% 5.03% 6.32% 27.23% -
Per Share
30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 707.10 683.27 579.87 659.11 757.57 692.84 615.46 2.07%
EPS 14.85 9.32 -47.48 -5.80 19.48 18.96 94.49 -23.97%
DPS 0.00 0.00 2.00 4.50 6.00 6.00 5.50 -
NAPS 3.49 3.50 3.29 3.80 3.87 3.00 3.47 0.08%
Adjusted Per Share Value based on latest NOSH - 1,933,237
30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 707.10 683.27 579.83 659.52 757.57 692.84 615.44 2.07%
EPS 14.85 9.32 -47.48 -5.80 19.48 18.96 94.49 -23.97%
DPS 0.00 0.00 2.00 4.50 6.00 6.00 5.50 -
NAPS 3.49 3.50 3.2898 3.8024 3.87 3.00 3.4699 0.08%
Price Multiplier on Financial Quarter End Date
30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 30/09/19 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 2.37 1.83 1.15 1.24 1.75 2.82 2.73 -
P/RPS 0.34 0.27 0.20 0.19 0.23 0.41 0.44 -3.74%
P/EPS 15.95 19.63 -2.42 -21.38 8.98 14.88 2.89 28.79%
EY 6.27 5.10 -41.29 -4.68 11.13 6.72 34.61 -22.35%
DY 0.00 0.00 1.74 3.63 3.43 2.13 2.01 -
P/NAPS 0.68 0.52 0.35 0.33 0.45 0.94 0.79 -2.19%
Price Multiplier on Announcement Date
30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/11/19 28/02/18 28/02/17 25/02/16 26/02/15 27/02/14 27/02/13 -
Price 2.39 2.62 1.42 1.01 2.05 2.60 2.56 -
P/RPS 0.34 0.38 0.24 0.15 0.27 0.38 0.42 -3.08%
P/EPS 16.09 28.10 -2.99 -17.41 10.52 13.72 2.71 30.19%
EY 6.22 3.56 -33.44 -5.74 9.50 7.29 36.91 -23.18%
DY 0.00 0.00 1.41 4.46 2.93 2.31 2.15 -
P/NAPS 0.68 0.75 0.43 0.27 0.53 0.87 0.74 -1.24%

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