[DRBHCOM] QoQ Cumulative Quarter Result on 31-Mar-2015 [#4]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 42.72%
YoY- -35.03%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 9,540,165 6,204,177 2,950,227 13,687,839 10,477,995 6,949,448 3,724,751 86.87%
PBT -76,935 69,350 16,679 502,211 457,657 361,186 185,055 -
Tax -30,729 -22,402 -5,783 -117,063 -176,337 -103,635 -49,906 -27.55%
NP -107,664 46,948 10,896 385,148 281,320 257,551 135,149 -
-
NP to SH -201,140 -15,821 -19,718 300,287 210,399 200,931 107,837 -
-
Tax Rate - 32.30% 34.67% 23.31% 38.53% 28.69% 26.97% -
Total Cost 9,647,829 6,157,229 2,939,331 13,302,691 10,196,675 6,691,897 3,589,602 92.96%
-
Net Worth 7,346,300 7,558,956 7,597,621 7,579,685 7,481,626 7,462,294 7,404,297 -0.52%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - 116,015 28,998 - - -
Div Payout % - - - 38.63% 13.78% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 7,346,300 7,558,956 7,597,621 7,579,685 7,481,626 7,462,294 7,404,297 -0.52%
NOSH 1,933,237 1,933,237 1,933,237 1,933,593 1,933,237 1,933,237 1,933,237 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -1.13% 0.76% 0.37% 2.81% 2.68% 3.71% 3.63% -
ROE -2.74% -0.21% -0.26% 3.96% 2.81% 2.69% 1.46% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 493.48 320.92 152.61 707.90 541.99 359.47 192.67 86.87%
EPS -10.40 -0.82 -1.02 15.53 10.88 10.39 5.58 -
DPS 0.00 0.00 0.00 6.00 1.50 0.00 0.00 -
NAPS 3.80 3.91 3.93 3.92 3.87 3.86 3.83 -0.52%
Adjusted Per Share Value based on latest NOSH - 1,933,075
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 493.48 320.92 152.61 708.03 541.99 359.47 192.67 86.87%
EPS -10.40 -0.82 -1.02 15.53 10.88 10.39 5.58 -
DPS 0.00 0.00 0.00 6.00 1.50 0.00 0.00 -
NAPS 3.80 3.91 3.93 3.9207 3.87 3.86 3.83 -0.52%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.24 1.33 1.59 1.97 1.75 2.28 2.21 -
P/RPS 0.25 0.41 1.04 0.28 0.32 0.63 1.15 -63.74%
P/EPS -11.92 -162.52 -155.89 12.69 16.08 21.94 39.62 -
EY -8.39 -0.62 -0.64 7.88 6.22 4.56 2.52 -
DY 0.00 0.00 0.00 3.05 0.86 0.00 0.00 -
P/NAPS 0.33 0.34 0.40 0.50 0.45 0.59 0.58 -31.26%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 26/11/15 27/08/15 28/05/15 26/02/15 27/11/14 28/08/14 -
Price 1.01 1.26 1.32 1.67 2.05 1.90 2.14 -
P/RPS 0.20 0.39 0.86 0.24 0.38 0.53 1.11 -67.99%
P/EPS -9.71 -153.96 -129.42 10.75 18.84 18.28 38.36 -
EY -10.30 -0.65 -0.77 9.30 5.31 5.47 2.61 -
DY 0.00 0.00 0.00 3.59 0.73 0.00 0.00 -
P/NAPS 0.27 0.32 0.34 0.43 0.53 0.49 0.56 -38.43%

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