[DRBHCOM] YoY Quarter Result on 2020-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/20 30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 3,563,735 3,594,857 3,047,426 3,431,927 3,335,988 3,528,547 3,329,303 1.01% YoY % -0.87% 17.96% -11.20% 2.88% -5.46% 5.98% - Horiz. % 107.04% 107.98% 91.53% 103.08% 100.20% 105.98% 100.00%
PBT 142,424 131,024 -259,890 419,574 -146,285 96,471 180,420 -3.44% YoY % 8.70% 150.42% -161.94% 386.82% -251.64% -46.53% - Horiz. % 78.94% 72.62% -144.05% 232.55% -81.08% 53.47% 100.00%
Tax -31,826 -45,080 -31,057 -10,948 -8,327 -72,702 6,095 - YoY % 29.40% -45.15% -183.68% -31.48% 88.55% -1,292.81% - Horiz. % -522.17% -739.62% -509.55% -179.62% -136.62% -1,192.81% 100.00%
NP 110,598 85,944 -290,947 408,626 -154,612 23,769 186,515 -7.45% YoY % 28.69% 129.54% -171.20% 364.29% -750.48% -87.26% - Horiz. % 59.30% 46.08% -155.99% 219.08% -82.90% 12.74% 100.00%
NP to SH 47,498 40,078 -58,152 351,864 -185,319 9,468 147,657 -15.46% YoY % 18.51% 168.92% -116.53% 289.87% -2,057.32% -93.59% - Horiz. % 32.17% 27.14% -39.38% 238.30% -125.51% 6.41% 100.00%
Tax Rate 22.35 % 34.41 % - % 2.61 % - % 75.36 % -3.38 % - YoY % -35.05% 0.00% 0.00% 0.00% 0.00% 2,329.59% - Horiz. % -661.24% -1,018.05% 0.00% -77.22% 0.00% -2,229.59% 100.00%
Total Cost 3,453,137 3,508,913 3,338,373 3,023,301 3,490,600 3,504,778 3,142,788 1.40% YoY % -1.59% 5.11% 10.42% -13.39% -0.40% 11.52% - Horiz. % 109.87% 111.65% 106.22% 96.20% 111.07% 111.52% 100.00%
Net Worth 6,553,673 6,746,997 6,766,329 6,359,915 7,346,300 7,481,626 5,799,711 1.83% YoY % -2.87% -0.29% 6.39% -13.43% -1.81% 29.00% - Horiz. % 113.00% 116.33% 116.67% 109.66% 126.67% 129.00% 100.00%
Dividend 30/09/20 30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - 28,998 28,998 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
Div Payout % - % - % - % - % - % 306.28 % 19.64 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 1,459.47% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 1,559.47% 100.00%
Equity 30/09/20 30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 6,553,673 6,746,997 6,766,329 6,359,915 7,346,300 7,481,626 5,799,711 1.83% YoY % -2.87% -0.29% 6.39% -13.43% -1.81% 29.00% - Horiz. % 113.00% 116.33% 116.67% 109.66% 126.67% 129.00% 100.00%
NOSH 1,933,237 1,933,237 1,933,237 1,933,105 1,933,237 1,933,237 1,933,237 - YoY % 0.00% 0.00% 0.01% -0.01% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 99.99% 100.00% 100.00% 100.00%
Ratio Analysis 30/09/20 30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 3.10 % 2.39 % -9.55 % 11.91 % -4.63 % 0.67 % 5.60 % -8.38% YoY % 29.71% 125.03% -180.18% 357.24% -791.04% -88.04% - Horiz. % 55.36% 42.68% -170.54% 212.68% -82.68% 11.96% 100.00%
ROE 0.72 % 0.59 % -0.86 % 5.53 % -2.52 % 0.13 % 2.55 % -17.08% YoY % 22.03% 168.60% -115.55% 319.44% -2,038.46% -94.90% - Horiz. % 28.24% 23.14% -33.73% 216.86% -98.82% 5.10% 100.00%
Per Share 30/09/05 30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 184.34 185.95 157.63 177.53 172.56 182.52 172.21 1.01% YoY % -0.87% 17.97% -11.21% 2.88% -5.46% 5.99% - Horiz. % 107.04% 107.98% 91.53% 103.09% 100.20% 105.99% 100.00%
EPS 2.46 2.07 -3.01 18.20 -9.58 0.49 7.64 -15.45% YoY % 18.84% 168.77% -116.54% 289.98% -2,055.10% -93.59% - Horiz. % 32.20% 27.09% -39.40% 238.22% -125.39% 6.41% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 1.50 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 3.3900 3.4900 3.5000 3.2900 3.8000 3.8700 3.0000 1.83% YoY % -2.87% -0.29% 6.38% -13.42% -1.81% 29.00% - Horiz. % 113.00% 116.33% 116.67% 109.67% 126.67% 129.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,933,237 30/09/20 30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 184.34 185.95 157.63 177.52 172.56 182.52 172.21 1.01% YoY % -0.87% 17.97% -11.20% 2.87% -5.46% 5.99% - Horiz. % 107.04% 107.98% 91.53% 103.08% 100.20% 105.99% 100.00%
EPS 2.46 2.07 -3.01 18.20 -9.58 0.49 7.64 -15.45% YoY % 18.84% 168.77% -116.54% 289.98% -2,055.10% -93.59% - Horiz. % 32.20% 27.09% -39.40% 238.22% -125.39% 6.41% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 1.50 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 3.3900 3.4900 3.5000 3.2898 3.8000 3.8700 3.0000 1.83% YoY % -2.87% -0.29% 6.39% -13.43% -1.81% 29.00% - Horiz. % 113.00% 116.33% 116.67% 109.66% 126.67% 129.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/20 30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 30/09/20 30/09/19 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 2.0900 2.3700 1.8300 1.1500 1.2400 1.7500 2.8200 -
P/RPS 1.13 1.27 1.16 0.65 0.72 0.96 1.64 -5.37% YoY % -11.02% 9.48% 78.46% -9.72% -25.00% -41.46% - Horiz. % 68.90% 77.44% 70.73% 39.63% 43.90% 58.54% 100.00%
P/EPS 85.07 114.32 -60.84 6.32 -12.94 357.33 36.92 13.16% YoY % -25.59% 287.90% -1,062.66% 148.84% -103.62% 867.85% - Horiz. % 230.42% 309.64% -164.79% 17.12% -35.05% 967.85% 100.00%
EY 1.18 0.87 -1.64 15.83 -7.73 0.28 2.71 -11.58% YoY % 35.63% 153.05% -110.36% 304.79% -2,860.71% -89.67% - Horiz. % 43.54% 32.10% -60.52% 584.13% -285.24% 10.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.86 0.53 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 62.26% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 162.26% 100.00%
P/NAPS 0.62 0.68 0.52 0.35 0.33 0.45 0.94 -5.98% YoY % -8.82% 30.77% 48.57% 6.06% -26.67% -52.13% - Horiz. % 65.96% 72.34% 55.32% 37.23% 35.11% 47.87% 100.00%
Price Multiplier on Announcement Date 30/09/20 30/09/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/11/20 28/11/19 28/02/18 28/02/17 25/02/16 26/02/15 27/02/14 -
Price 2.0500 2.3900 2.6200 1.4200 1.0100 2.0500 2.6000 -
P/RPS 1.11 1.29 1.66 0.80 0.59 1.12 1.51 -4.45% YoY % -13.95% -22.29% 107.50% 35.59% -47.32% -25.83% - Horiz. % 73.51% 85.43% 109.93% 52.98% 39.07% 74.17% 100.00%
P/EPS 83.44 115.29 -87.10 7.80 -10.54 418.58 34.04 14.20% YoY % -27.63% 232.37% -1,216.67% 174.00% -102.52% 1,129.67% - Horiz. % 245.12% 338.69% -255.88% 22.91% -30.96% 1,229.67% 100.00%
EY 1.20 0.87 -1.15 12.82 -9.49 0.24 2.94 -12.43% YoY % 37.93% 175.65% -108.97% 235.09% -4,054.17% -91.84% - Horiz. % 40.82% 29.59% -39.12% 436.05% -322.79% 8.16% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.73 0.58 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 25.86% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 125.86% 100.00%
P/NAPS 0.60 0.68 0.75 0.43 0.27 0.53 0.87 -5.35% YoY % -11.76% -9.33% 74.42% 59.26% -49.06% -39.08% - Horiz. % 68.97% 78.16% 86.21% 49.43% 31.03% 60.92% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
DRB-HICOM Berhad Interim Report 30 September 2020.pdf 
