[DRBHCOM] QoQ Annualized Quarter Result on 30-Sep-2014 [#2]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -6.84%
YoY- 35.56%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 11,800,908 13,687,839 13,970,660 13,898,896 14,899,004 14,200,742 13,377,597 -8.04%
PBT 66,716 502,211 610,209 722,372 740,220 801,741 672,346 -78.65%
Tax -23,132 -117,063 -235,116 -207,270 -199,624 -151,471 -142,497 -70.34%
NP 43,584 385,148 375,093 515,102 540,596 650,270 529,849 -81.17%
-
NP to SH -78,872 300,287 280,532 401,862 431,348 462,169 394,510 -
-
Tax Rate 34.67% 23.31% 38.53% 28.69% 26.97% 18.89% 21.19% -
Total Cost 11,757,324 13,302,691 13,595,566 13,383,794 14,358,408 13,550,472 12,847,748 -5.75%
-
Net Worth 7,597,621 7,579,685 7,481,626 7,462,294 7,404,297 7,307,635 5,799,711 19.78%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 116,015 38,664 - - 115,994 38,664 -
Div Payout % - 38.63% 13.78% - - 25.10% 9.80% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 7,597,621 7,579,685 7,481,626 7,462,294 7,404,297 7,307,635 5,799,711 19.78%
NOSH 1,933,237 1,933,593 1,933,237 1,933,237 1,933,237 1,933,237 1,933,237 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 0.37% 2.81% 2.68% 3.71% 3.63% 4.58% 3.96% -
ROE -1.04% 3.96% 3.75% 5.39% 5.83% 6.32% 6.80% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 610.42 707.90 722.66 718.94 770.68 734.56 691.98 -8.04%
EPS -4.08 15.53 14.51 20.78 22.32 23.91 20.41 -
DPS 0.00 6.00 2.00 0.00 0.00 6.00 2.00 -
NAPS 3.93 3.92 3.87 3.86 3.83 3.78 3.00 19.78%
Adjusted Per Share Value based on latest NOSH - 1,933,237
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 610.42 708.03 722.66 718.94 770.68 734.56 691.98 -8.04%
EPS -4.08 15.53 14.51 20.78 22.32 23.91 20.41 -
DPS 0.00 6.00 2.00 0.00 0.00 6.00 2.00 -
NAPS 3.93 3.9207 3.87 3.86 3.83 3.78 3.00 19.78%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.59 1.97 1.75 2.28 2.21 2.47 2.82 -
P/RPS 0.26 0.28 0.24 0.32 0.29 0.34 0.41 -26.24%
P/EPS -38.97 12.69 12.06 10.97 9.90 10.33 13.82 -
EY -2.57 7.88 8.29 9.12 10.10 9.68 7.24 -
DY 0.00 3.05 1.14 0.00 0.00 2.43 0.71 -
P/NAPS 0.40 0.50 0.45 0.59 0.58 0.65 0.94 -43.51%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 26/02/15 27/11/14 28/08/14 29/05/14 27/02/14 -
Price 1.32 1.67 2.05 1.90 2.14 2.39 2.60 -
P/RPS 0.22 0.24 0.28 0.26 0.28 0.33 0.38 -30.60%
P/EPS -32.35 10.75 14.13 9.14 9.59 10.00 12.74 -
EY -3.09 9.30 7.08 10.94 10.43 10.00 7.85 -
DY 0.00 3.59 0.98 0.00 0.00 2.51 0.77 -
P/NAPS 0.34 0.43 0.53 0.49 0.56 0.63 0.87 -46.63%

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