[DRBHCOM] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
23-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ-0.0%
YoY- -26.19%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 16,182,588 17,331,668 15,850,547 16,108,349 16,170,176 16,414,284 15,512,016 2.86%
PBT 473,392 843,048 446,868 534,933 571,422 803,064 409,992 10.06%
Tax -171,350 -247,652 -52,523 -63,062 -105,066 -168,780 -118,869 27.63%
NP 302,042 595,396 394,345 471,870 466,356 634,284 291,123 2.48%
-
NP to SH 148,924 366,152 238,881 283,221 283,232 431,628 187,712 -14.31%
-
Tax Rate 36.20% 29.38% 11.75% 11.79% 18.39% 21.02% 28.99% -
Total Cost 15,880,546 16,736,272 15,456,202 15,636,478 15,703,820 15,780,000 15,220,893 2.87%
-
Net Worth 7,462,294 7,694,283 7,597,621 7,558,956 7,481,626 7,500,959 7,365,632 0.87%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 7,462,294 7,694,283 7,597,621 7,558,956 7,481,626 7,500,959 7,365,632 0.87%
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
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 1.87% 3.44% 2.49% 2.93% 2.88% 3.86% 1.88% -
ROE 2.00% 4.76% 3.14% 3.75% 3.79% 5.75% 2.55% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 837.07 896.51 819.90 833.23 836.43 849.06 802.39 2.86%
EPS 7.70 18.92 12.36 14.65 14.66 22.32 9.71 -14.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.86 3.98 3.93 3.91 3.87 3.88 3.81 0.87%
Adjusted Per Share Value based on latest NOSH - 1,933,237
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 837.07 896.51 819.90 833.23 836.43 849.06 802.39 2.86%
EPS 7.70 18.92 12.36 14.65 14.66 22.32 9.71 -14.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.86 3.98 3.93 3.91 3.87 3.88 3.81 0.87%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 1.36 1.48 1.39 1.43 1.34 1.38 1.60 -
P/RPS 0.16 0.17 0.17 0.17 0.16 0.16 0.20 -13.83%
P/EPS 17.65 7.81 11.25 9.76 9.15 6.18 16.48 4.68%
EY 5.66 12.80 8.89 10.24 10.93 16.18 6.07 -4.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.35 0.37 0.35 0.36 0.42 -11.45%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/08/24 23/05/24 29/02/24 23/11/23 24/08/23 26/05/23 21/02/23 -
Price 1.23 1.42 1.39 1.43 1.57 1.35 1.69 -
P/RPS 0.15 0.16 0.17 0.17 0.19 0.16 0.21 -20.11%
P/EPS 15.97 7.50 11.25 9.76 10.72 6.05 17.41 -5.59%
EY 6.26 13.34 8.89 10.24 9.33 16.54 5.75 5.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.36 0.35 0.37 0.41 0.35 0.44 -19.14%

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