[DRBHCOM] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -103.06%
YoY- 90.21%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 12,378,135 8,253,942 6,133,987 3,511,499 13,155,536 8,305,478 4,741,743 89.25%
PBT -291,267 -444,638 -243,218 36,311 540,096 -408,683 -551,107 -34.55%
Tax -57,681 -87,586 -43,561 -22,316 8,736 -73,576 -41,750 23.97%
NP -348,948 -532,224 -286,779 13,995 548,832 -482,259 -592,857 -29.69%
-
NP to SH -296,422 -413,894 -234,456 -16,960 554,132 -431,857 -479,355 -27.35%
-
Tax Rate - - - 61.46% -1.62% - - -
Total Cost 12,727,083 8,786,166 6,420,766 3,497,504 12,606,704 8,787,737 5,334,600 78.26%
-
Net Worth 7,210,974 7,114,312 7,288,303 7,558,956 7,578,289 6,553,673 6,534,341 6.77%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 7,210,974 7,114,312 7,288,303 7,558,956 7,578,289 6,553,673 6,534,341 6.77%
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
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -2.82% -6.45% -4.68% 0.40% 4.17% -5.81% -12.50% -
ROE -4.11% -5.82% -3.22% -0.22% 7.31% -6.59% -7.34% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 640.28 426.95 317.29 181.64 680.49 429.62 245.27 89.25%
EPS -15.33 -21.41 -12.13 -0.88 28.66 -22.34 -24.80 -27.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.73 3.68 3.77 3.91 3.92 3.39 3.38 6.77%
Adjusted Per Share Value based on latest NOSH - 1,933,237
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 640.28 426.95 317.29 181.64 680.49 429.62 245.27 89.25%
EPS -15.33 -21.41 -12.13 -0.88 28.66 -22.34 -24.80 -27.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.73 3.68 3.77 3.91 3.92 3.39 3.38 6.77%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.43 1.64 1.63 1.92 2.08 2.09 1.71 -
P/RPS 0.22 0.38 0.51 1.06 0.31 0.49 0.70 -53.67%
P/EPS -9.33 -7.66 -13.44 -218.86 7.26 -9.36 -6.90 22.21%
EY -10.72 -13.05 -7.44 -0.46 13.78 -10.69 -14.50 -18.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.45 0.43 0.49 0.53 0.62 0.51 -17.76%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 18/11/21 17/08/21 31/05/21 24/02/21 26/11/20 28/08/20 -
Price 1.48 1.66 1.62 1.81 1.67 2.05 2.04 -
P/RPS 0.23 0.39 0.51 1.00 0.25 0.48 0.83 -57.39%
P/EPS -9.65 -7.75 -13.36 -206.32 5.83 -9.18 -8.23 11.16%
EY -10.36 -12.90 -7.49 -0.48 17.16 -10.90 -12.15 -10.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.45 0.43 0.46 0.43 0.60 0.60 -23.62%

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