[DRBHCOM] QoQ Cumulative Quarter Result on 30-Jun-2017 [#1]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- 62.84%
YoY- -0.24%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 12,789,677 9,727,666 6,680,240 3,336,612 12,058,334 8,576,738 5,144,811 83.61%
PBT 415,130 557,771 817,661 -72,720 -227,698 30,687 -388,887 -
Tax -119,824 -139,142 -108,085 -28,629 -36,894 -30,917 -19,969 230.57%
NP 295,306 418,629 709,576 -101,349 -264,592 -230 -408,856 -
-
NP to SH 498,441 508,708 566,860 -169,707 -456,643 -127,071 -478,935 -
-
Tax Rate 28.86% 24.95% 13.22% - - 100.75% - -
Total Cost 12,494,371 9,309,037 5,970,664 3,437,961 12,322,926 8,576,968 5,553,667 71.77%
-
Net Worth 6,727,664 6,766,329 6,843,658 5,896,372 6,070,364 6,365,214 6,109,029 6.64%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 57,997 - - - 19,332 - - -
Div Payout % 11.64% - - - 0.00% - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 6,727,664 6,766,329 6,843,658 5,896,372 6,070,364 6,365,214 6,109,029 6.64%
NOSH 1,933,237 1,933,237 1,933,237 1,933,237 1,933,237 1,934,715 1,933,237 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 2.31% 4.30% 10.62% -3.04% -2.19% 0.00% -7.95% -
ROE 7.41% 7.52% 8.28% -2.88% -7.52% -2.00% -7.84% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 661.57 503.18 345.55 172.59 623.74 443.31 266.12 83.61%
EPS 25.78 26.31 29.32 -8.78 -23.62 -6.57 -24.77 -
DPS 3.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 3.48 3.50 3.54 3.05 3.14 3.29 3.16 6.64%
Adjusted Per Share Value based on latest NOSH - 1,933,237
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 661.57 503.18 345.55 172.59 623.74 443.65 266.12 83.61%
EPS 25.78 26.31 29.32 -8.78 -23.62 -6.57 -24.77 -
DPS 3.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 3.48 3.50 3.54 3.05 3.14 3.2925 3.16 6.64%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.44 1.83 1.63 1.78 1.40 1.15 1.45 -
P/RPS 0.37 0.36 0.47 1.03 0.22 0.26 0.54 -22.29%
P/EPS 9.46 6.95 5.56 -20.28 -5.93 -17.51 -5.85 -
EY 10.57 14.38 17.99 -4.93 -16.87 -5.71 -17.09 -
DY 1.23 0.00 0.00 0.00 0.71 0.00 0.00 -
P/NAPS 0.70 0.52 0.46 0.58 0.45 0.35 0.46 32.33%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 28/02/18 30/11/17 25/08/17 30/05/17 28/02/17 29/11/16 -
Price 1.75 2.62 1.71 1.59 1.54 1.42 0.98 -
P/RPS 0.26 0.52 0.49 0.92 0.25 0.32 0.37 -20.97%
P/EPS 6.79 9.96 5.83 -18.11 -6.52 -21.62 -3.96 -
EY 14.73 10.04 17.15 -5.52 -15.34 -4.63 -25.28 -
DY 1.71 0.00 0.00 0.00 0.65 0.00 0.00 -
P/NAPS 0.50 0.75 0.48 0.52 0.49 0.43 0.31 37.57%

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