[DRBHCOM] QoQ Cumulative Quarter Result on 30-Sep-2012 [#2]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 247.39%
YoY- -42.03%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 3,054,558 13,134,727 9,773,692 6,998,471 3,463,053 6,878,205 4,754,013 -25.55%
PBT 96,216 1,037,367 723,182 260,578 97,915 1,821,399 425,544 -62.91%
Tax -52,376 -338,429 -138,843 -94,341 -44,530 -146,791 -102,386 -36.06%
NP 43,840 698,938 584,339 166,237 53,385 1,674,608 323,158 -73.63%
-
NP to SH 10,256 575,305 504,718 113,251 32,601 1,596,920 274,921 -88.85%
-
Tax Rate 54.44% 32.62% 19.20% 36.20% 45.48% 8.06% 24.06% -
Total Cost 3,010,718 12,435,789 9,189,353 6,832,234 3,409,668 5,203,597 4,430,855 -22.72%
-
Net Worth 7,056,315 7,094,979 6,708,332 6,321,684 6,302,352 6,553,673 5,161,742 23.19%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 115,994 28,998 - - 115,994 38,664 -
Div Payout % - 20.16% 5.75% - - 7.26% 14.06% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 7,056,315 7,094,979 6,708,332 6,321,684 6,302,352 6,553,673 5,161,742 23.19%
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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.44% 5.32% 5.98% 2.38% 1.54% 24.35% 6.80% -
ROE 0.15% 8.11% 7.52% 1.79% 0.52% 24.37% 5.33% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 158.00 679.42 505.56 362.01 179.13 355.79 245.91 -25.56%
EPS 0.53 29.76 26.11 5.86 1.69 82.60 14.22 -88.86%
DPS 0.00 6.00 1.50 0.00 0.00 6.00 2.00 -
NAPS 3.65 3.67 3.47 3.27 3.26 3.39 2.67 23.19%
Adjusted Per Share Value based on latest NOSH - 1,933,237
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 158.00 679.42 505.56 362.01 179.13 355.79 245.91 -25.56%
EPS 0.53 29.76 26.11 5.86 1.69 82.60 14.22 -88.86%
DPS 0.00 6.00 1.50 0.00 0.00 6.00 2.00 -
NAPS 3.65 3.67 3.47 3.27 3.26 3.39 2.67 23.19%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.69 2.53 2.73 2.33 2.52 2.52 2.04 -
P/RPS 1.70 0.37 0.54 0.64 1.41 0.71 0.83 61.35%
P/EPS 507.06 8.50 10.46 39.77 149.44 3.05 14.35 979.14%
EY 0.20 11.76 9.56 2.51 0.67 32.78 6.97 -90.64%
DY 0.00 2.37 0.55 0.00 0.00 2.38 0.98 -
P/NAPS 0.74 0.69 0.79 0.71 0.77 0.74 0.76 -1.76%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 30/05/13 27/02/13 29/11/12 27/08/12 29/05/12 24/02/12 -
Price 2.60 2.90 2.56 2.40 2.55 2.43 2.57 -
P/RPS 1.65 0.43 0.51 0.66 1.42 0.68 1.05 35.20%
P/EPS 490.10 9.75 9.81 40.97 151.21 2.94 18.07 804.53%
EY 0.20 10.26 10.20 2.44 0.66 33.99 5.53 -89.08%
DY 0.00 2.07 0.59 0.00 0.00 2.47 0.78 -
P/NAPS 0.71 0.79 0.74 0.73 0.78 0.72 0.96 -18.23%

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