[DRBHCOM] QoQ Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 39.94%
YoY- -378.03%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 12,267,974 14,045,996 13,155,536 11,073,970 9,483,486 10,947,156 10,536,306 10.68%
PBT -486,436 145,244 540,096 -544,910 -1,102,214 -741,216 472,461 -
Tax -87,122 -89,264 8,736 -98,101 -83,500 -121,844 -33,337 89.84%
NP -573,558 55,980 548,832 -643,012 -1,185,714 -863,060 439,124 -
-
NP to SH -468,912 -67,840 554,132 -575,809 -958,710 -693,088 358,969 -
-
Tax Rate - 61.46% -1.62% - - - 7.06% -
Total Cost 12,841,532 13,990,016 12,606,704 11,716,982 10,669,200 11,810,216 10,097,182 17.40%
-
Net Worth 7,288,303 7,558,956 7,578,289 6,553,673 6,534,341 6,804,994 6,998,317 2.74%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 7,288,303 7,558,956 7,578,289 6,553,673 6,534,341 6,804,994 6,998,317 2.74%
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
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -4.68% 0.40% 4.17% -5.81% -12.50% -7.88% 4.17% -
ROE -6.43% -0.90% 7.31% -8.79% -14.67% -10.18% 5.13% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 634.58 726.55 680.49 572.82 490.55 566.26 545.01 10.68%
EPS -24.26 -3.52 28.66 -29.79 -49.60 -35.84 18.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.77 3.91 3.92 3.39 3.38 3.52 3.62 2.74%
Adjusted Per Share Value based on latest NOSH - 1,933,237
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 634.58 726.55 680.49 572.82 490.55 566.26 545.01 10.68%
EPS -24.26 -3.52 28.66 -29.79 -49.60 -35.84 18.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.77 3.91 3.92 3.39 3.38 3.52 3.62 2.74%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.63 1.92 2.08 2.09 1.71 1.32 2.38 -
P/RPS 0.26 0.26 0.31 0.36 0.35 0.23 0.44 -29.60%
P/EPS -6.72 -54.71 7.26 -7.02 -3.45 -3.68 12.82 -
EY -14.88 -1.83 13.78 -14.25 -29.00 -27.16 7.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.49 0.53 0.62 0.51 0.38 0.66 -24.86%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 17/08/21 31/05/21 24/02/21 26/11/20 28/08/20 25/06/20 28/02/20 -
Price 1.62 1.81 1.67 2.05 2.04 1.75 2.22 -
P/RPS 0.26 0.25 0.25 0.36 0.42 0.31 0.41 -26.20%
P/EPS -6.68 -51.58 5.83 -6.88 -4.11 -4.88 11.96 -
EY -14.97 -1.94 17.16 -14.53 -24.31 -20.49 8.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.46 0.43 0.60 0.60 0.50 0.61 -20.81%

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