[DRBHCOM] YoY TTM Result on 31-Mar-2015 [#4]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- -20.31%
YoY- -35.05%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 12,789,677 12,058,334 12,172,941 13,687,839 14,200,742 13,134,727 6,878,205 10.88%
PBT 415,130 -227,698 -822,130 501,834 801,741 1,037,367 1,821,399 -21.83%
Tax -119,824 -36,894 -49,491 -116,778 -151,471 -338,429 -146,791 -3.32%
NP 295,306 -264,592 -871,621 385,056 650,270 698,938 1,674,608 -25.10%
-
NP to SH 498,441 -456,643 -992,763 300,195 462,169 575,305 1,596,920 -17.63%
-
Tax Rate 28.86% - - 23.27% 18.89% 32.62% 8.06% -
Total Cost 12,494,371 12,322,926 13,044,562 13,302,783 13,550,472 12,435,789 5,203,597 15.71%
-
Net Worth 6,727,664 6,070,364 6,534,341 7,577,655 7,307,635 7,094,979 6,553,673 0.43%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 57,997 19,332 38,664 115,986 115,994 115,994 115,994 -10.90%
Div Payout % 11.64% 0.00% 0.00% 38.64% 25.10% 20.16% 7.26% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 6,727,664 6,070,364 6,534,341 7,577,655 7,307,635 7,094,979 6,553,673 0.43%
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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 2.31% -2.19% -7.16% 2.81% 4.58% 5.32% 24.35% -
ROE 7.41% -7.52% -15.19% 3.96% 6.32% 8.11% 24.37% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 661.57 623.74 629.67 708.09 734.56 679.42 355.79 10.88%
EPS 25.78 -23.62 -51.35 15.53 23.91 29.76 82.60 -17.63%
DPS 3.00 1.00 2.00 6.00 6.00 6.00 6.00 -10.90%
NAPS 3.48 3.14 3.38 3.92 3.78 3.67 3.39 0.43%
Adjusted Per Share Value based on latest NOSH - 1,933,075
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 661.57 623.74 629.67 708.03 734.56 679.42 355.79 10.88%
EPS 25.78 -23.62 -51.35 15.53 23.91 29.76 82.60 -17.63%
DPS 3.00 1.00 2.00 6.00 6.00 6.00 6.00 -10.90%
NAPS 3.48 3.14 3.38 3.9197 3.78 3.67 3.39 0.43%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.44 1.40 1.02 1.97 2.47 2.53 2.52 -
P/RPS 0.37 0.22 0.16 0.28 0.34 0.37 0.71 -10.28%
P/EPS 9.46 -5.93 -1.99 12.69 10.33 8.50 3.05 20.75%
EY 10.57 -16.87 -50.35 7.88 9.68 11.76 32.78 -17.18%
DY 1.23 0.71 1.96 3.05 2.43 2.37 2.38 -10.41%
P/NAPS 0.70 0.45 0.30 0.50 0.65 0.69 0.74 -0.92%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 30/05/17 31/05/16 28/05/15 29/05/14 30/05/13 29/05/12 -
Price 1.75 1.54 0.80 1.67 2.39 2.90 2.43 -
P/RPS 0.26 0.25 0.13 0.24 0.33 0.43 0.68 -14.79%
P/EPS 6.79 -6.52 -1.56 10.75 10.00 9.75 2.94 14.96%
EY 14.73 -15.34 -64.19 9.30 10.00 10.26 33.99 -13.00%
DY 1.71 0.65 2.50 3.59 2.51 2.07 2.47 -5.94%
P/NAPS 0.50 0.49 0.24 0.43 0.63 0.79 0.72 -5.89%

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