[DRBHCOM] QoQ Cumulative Quarter Result on 31-Dec-2023 [#4]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
29-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 12.46%
YoY- 27.26%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 12,225,030 8,091,294 4,332,917 15,850,547 12,081,262 8,085,088 4,103,571 106.63%
PBT 282,560 236,696 210,762 446,868 401,200 285,711 200,766 25.50%
Tax -120,417 -85,675 -61,913 -52,523 -47,297 -52,533 -42,195 100.81%
NP 162,143 151,021 148,849 394,345 353,903 233,178 158,571 1.49%
-
NP to SH 69,169 74,462 91,538 238,881 212,416 141,616 107,907 -25.59%
-
Tax Rate 42.62% 36.20% 29.38% 11.75% 11.79% 18.39% 21.02% -
Total Cost 12,062,887 7,940,273 4,184,068 15,456,202 11,727,359 7,851,910 3,945,000 110.24%
-
Net Worth 7,442,962 7,462,294 7,694,283 7,597,621 7,558,956 7,481,626 7,500,959 -0.51%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 7,442,962 7,462,294 7,694,283 7,597,621 7,558,956 7,481,626 7,500,959 -0.51%
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
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 1.33% 1.87% 3.44% 2.49% 2.93% 2.88% 3.86% -
ROE 0.93% 1.00% 1.19% 3.14% 2.81% 1.89% 1.44% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 632.36 418.54 224.13 819.90 624.92 418.22 212.26 106.63%
EPS 3.58 3.85 4.73 12.36 10.99 7.33 5.58 -25.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.85 3.86 3.98 3.93 3.91 3.87 3.88 -0.51%
Adjusted Per Share Value based on latest NOSH - 1,933,237
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 632.36 418.54 224.13 819.90 624.92 418.22 212.26 106.63%
EPS 3.58 3.85 4.73 12.36 10.99 7.33 5.58 -25.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.85 3.86 3.98 3.93 3.91 3.87 3.88 -0.51%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 1.12 1.36 1.48 1.39 1.43 1.34 1.38 -
P/RPS 0.18 0.32 0.66 0.17 0.23 0.32 0.65 -57.41%
P/EPS 31.30 35.31 31.26 11.25 13.01 18.29 24.72 16.98%
EY 3.19 2.83 3.20 8.89 7.68 5.47 4.04 -14.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.35 0.37 0.35 0.37 0.35 0.36 -13.38%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 21/11/24 28/08/24 23/05/24 29/02/24 23/11/23 24/08/23 26/05/23 -
Price 0.995 1.23 1.42 1.39 1.43 1.57 1.35 -
P/RPS 0.16 0.29 0.63 0.17 0.23 0.38 0.64 -60.21%
P/EPS 27.81 31.93 29.99 11.25 13.01 21.43 24.19 9.71%
EY 3.60 3.13 3.33 8.89 7.68 4.67 4.13 -8.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.32 0.36 0.35 0.37 0.41 0.35 -17.93%

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