[DRBHCOM] QoQ Cumulative Quarter Result on 30-Sep-2015 [#2]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 19.76%
YoY- -107.87%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 2,500,578 12,172,941 9,540,165 6,204,177 2,950,227 13,687,839 10,477,995 -61.55%
PBT -121,339 -822,130 -76,935 69,350 16,679 502,211 457,657 -
Tax -17,839 -49,491 -30,729 -22,402 -5,783 -117,063 -176,337 -78.31%
NP -139,178 -871,621 -107,664 46,948 10,896 385,148 281,320 -
-
NP to SH -169,302 -992,763 -201,140 -15,821 -19,718 300,287 210,399 -
-
Tax Rate - - - 32.30% 34.67% 23.31% 38.53% -
Total Cost 2,639,756 13,044,562 9,647,829 6,157,229 2,939,331 13,302,691 10,196,675 -59.41%
-
Net Worth 6,360,349 6,534,051 7,346,300 7,558,956 7,597,621 7,579,685 7,481,626 -10.26%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - 38,663 - - - 116,015 28,998 -
Div Payout % - 0.00% - - - 38.63% 13.78% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 6,360,349 6,534,051 7,346,300 7,558,956 7,597,621 7,579,685 7,481,626 -10.26%
NOSH 1,933,237 1,933,151 1,933,237 1,933,237 1,933,237 1,933,593 1,933,237 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -5.57% -7.16% -1.13% 0.76% 0.37% 2.81% 2.68% -
ROE -2.66% -15.19% -2.74% -0.21% -0.26% 3.96% 2.81% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 129.35 629.69 493.48 320.92 152.61 707.90 541.99 -61.55%
EPS -8.76 -51.35 -10.40 -0.82 -1.02 15.53 10.88 -
DPS 0.00 2.00 0.00 0.00 0.00 6.00 1.50 -
NAPS 3.29 3.38 3.80 3.91 3.93 3.92 3.87 -10.26%
Adjusted Per Share Value based on latest NOSH - 1,933,237
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 129.35 629.67 493.48 320.92 152.61 708.03 541.99 -61.55%
EPS -8.76 -51.35 -10.40 -0.82 -1.02 15.53 10.88 -
DPS 0.00 2.00 0.00 0.00 0.00 6.00 1.50 -
NAPS 3.29 3.3799 3.80 3.91 3.93 3.9207 3.87 -10.26%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.90 1.02 1.24 1.33 1.59 1.97 1.75 -
P/RPS 0.70 0.16 0.25 0.41 1.04 0.28 0.32 68.59%
P/EPS -10.28 -1.99 -11.92 -162.52 -155.89 12.69 16.08 -
EY -9.73 -50.35 -8.39 -0.62 -0.64 7.88 6.22 -
DY 0.00 1.96 0.00 0.00 0.00 3.05 0.86 -
P/NAPS 0.27 0.30 0.33 0.34 0.40 0.50 0.45 -28.88%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 31/05/16 25/02/16 26/11/15 27/08/15 28/05/15 26/02/15 -
Price 1.31 0.80 1.01 1.26 1.32 1.67 2.05 -
P/RPS 1.01 0.13 0.20 0.39 0.86 0.24 0.38 91.99%
P/EPS -14.96 -1.56 -9.71 -153.96 -129.42 10.75 18.84 -
EY -6.69 -64.19 -10.30 -0.65 -0.77 9.30 5.31 -
DY 0.00 2.50 0.00 0.00 0.00 3.59 0.73 -
P/NAPS 0.40 0.24 0.27 0.32 0.34 0.43 0.53 -17.12%

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