[DRBHCOM] YoY TTM Result on 31-Dec-2017 [#3]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -69.52%
YoY- 119.64%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 13,104,000 11,810,070 13,669,927 13,209,262 11,209,514 12,750,009 14,645,539 -1.63%
PBT 504,141 -213,968 703,241 302,143 -713,645 -33,621 755,138 -5.80%
Tax -5,274 -24,484 -235,271 -145,781 -49,679 28,830 -220,935 -42.48%
NP 498,867 -238,452 467,970 156,362 -763,324 -4,791 534,203 -1.00%
-
NP to SH 572,095 -159,180 287,176 180,257 -917,831 -112,207 376,685 6.38%
-
Tax Rate 1.05% - 33.46% 48.25% - - 29.26% -
Total Cost 12,605,133 12,048,522 13,201,957 13,052,900 11,972,838 12,754,800 14,111,336 -1.65%
-
Net Worth 7,114,312 6,553,673 6,746,997 6,766,329 6,359,915 7,350,858 7,481,626 -0.74%
Dividend
30/09/21 30/09/20 30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - 38,664 86,988 115,994 -
Div Payout % - - - - 0.00% 0.00% 30.79% -
Equity
30/09/21 30/09/20 30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 7,114,312 6,553,673 6,746,997 6,766,329 6,359,915 7,350,858 7,481,626 -0.74%
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
30/09/21 30/09/20 30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 3.81% -2.02% 3.42% 1.18% -6.81% -0.04% 3.65% -
ROE 8.04% -2.43% 4.26% 2.66% -14.43% -1.53% 5.03% -
Per Share
30/09/21 30/09/20 30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 677.83 610.90 707.10 683.27 579.87 659.11 757.57 -1.63%
EPS 29.59 -8.23 14.85 9.32 -47.48 -5.80 19.48 6.38%
DPS 0.00 0.00 0.00 0.00 2.00 4.50 6.00 -
NAPS 3.68 3.39 3.49 3.50 3.29 3.80 3.87 -0.74%
Adjusted Per Share Value based on latest NOSH - 1,933,237
30/09/21 30/09/20 30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 677.83 610.90 707.10 683.27 579.83 659.52 757.57 -1.63%
EPS 29.59 -8.23 14.85 9.32 -47.48 -5.80 19.48 6.38%
DPS 0.00 0.00 0.00 0.00 2.00 4.50 6.00 -
NAPS 3.68 3.39 3.49 3.50 3.2898 3.8024 3.87 -0.74%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 30/09/21 30/09/20 30/09/19 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.64 2.09 2.37 1.83 1.15 1.24 1.75 -
P/RPS 0.24 0.34 0.34 0.27 0.20 0.19 0.23 0.63%
P/EPS 5.54 -25.38 15.95 19.63 -2.42 -21.38 8.98 -6.90%
EY 18.04 -3.94 6.27 5.10 -41.29 -4.68 11.13 7.41%
DY 0.00 0.00 0.00 0.00 1.74 3.63 3.43 -
P/NAPS 0.45 0.62 0.68 0.52 0.35 0.33 0.45 0.00%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 18/11/21 26/11/20 28/11/19 28/02/18 28/02/17 25/02/16 26/02/15 -
Price 1.66 2.05 2.39 2.62 1.42 1.01 2.05 -
P/RPS 0.24 0.34 0.34 0.38 0.24 0.15 0.27 -1.72%
P/EPS 5.61 -24.90 16.09 28.10 -2.99 -17.41 10.52 -8.88%
EY 17.83 -4.02 6.22 3.56 -33.44 -5.74 9.50 9.77%
DY 0.00 0.00 0.00 0.00 1.41 4.46 2.93 -
P/NAPS 0.45 0.60 0.68 0.75 0.43 0.27 0.53 -2.39%

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