[DRBHCOM] QoQ TTM Result on 30-Jun-2017 [#1]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- 0.4%
YoY- 60.19%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 12,789,677 13,209,262 13,593,763 12,894,368 12,058,334 11,209,514 11,113,575 9.82%
PBT 415,130 302,143 984,364 -173,565 -227,698 -713,645 -1,280,367 -
Tax -119,824 -145,781 -126,334 -49,008 -36,894 -49,679 -47,058 86.57%
NP 295,306 156,362 858,030 -222,573 -264,592 -763,324 -1,327,425 -
-
NP to SH 498,441 180,257 591,394 -454,806 -456,643 -917,831 -1,455,877 -
-
Tax Rate 28.86% 48.25% 12.83% - - - - -
Total Cost 12,494,371 13,052,900 12,735,733 13,116,941 12,322,926 11,972,838 12,441,000 0.28%
-
Net Worth 6,727,664 6,766,329 6,843,658 5,896,372 6,070,364 6,359,915 6,109,029 6.64%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 57,997 - - - 19,332 38,664 38,664 31.07%
Div Payout % 11.64% - - - 0.00% 0.00% 0.00% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 6,727,664 6,766,329 6,843,658 5,896,372 6,070,364 6,359,915 6,109,029 6.64%
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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 2.31% 1.18% 6.31% -1.73% -2.19% -6.81% -11.94% -
ROE 7.41% 2.66% 8.64% -7.71% -7.52% -14.43% -23.83% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 661.57 683.27 703.16 666.98 623.74 579.87 574.87 9.82%
EPS 25.78 9.32 30.59 -23.53 -23.62 -47.48 -75.31 -
DPS 3.00 0.00 0.00 0.00 1.00 2.00 2.00 31.06%
NAPS 3.48 3.50 3.54 3.05 3.14 3.29 3.16 6.64%
Adjusted Per Share Value based on latest NOSH - 1,933,237
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 661.57 683.27 703.16 666.98 623.74 579.83 574.87 9.82%
EPS 25.78 9.32 30.59 -23.53 -23.62 -47.48 -75.31 -
DPS 3.00 0.00 0.00 0.00 1.00 2.00 2.00 31.06%
NAPS 3.48 3.50 3.54 3.05 3.14 3.2898 3.16 6.64%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.44 1.83 1.63 1.78 1.40 1.15 1.45 -
P/RPS 0.37 0.27 0.23 0.27 0.22 0.20 0.25 29.90%
P/EPS 9.46 19.63 5.33 -7.57 -5.93 -2.42 -1.93 -
EY 10.57 5.10 18.77 -13.22 -16.87 -41.29 -51.94 -
DY 1.23 0.00 0.00 0.00 0.71 1.74 1.38 -7.39%
P/NAPS 0.70 0.52 0.46 0.58 0.45 0.35 0.46 32.33%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 28/02/18 30/11/17 25/08/17 30/05/17 28/02/17 29/11/16 -
Price 1.75 2.62 1.71 1.59 1.54 1.42 0.98 -
P/RPS 0.26 0.38 0.24 0.24 0.25 0.24 0.17 32.77%
P/EPS 6.79 28.10 5.59 -6.76 -6.52 -2.99 -1.30 -
EY 14.73 3.56 17.89 -14.80 -15.34 -33.44 -76.84 -
DY 1.71 0.00 0.00 0.00 0.65 1.41 2.04 -11.10%
P/NAPS 0.50 0.75 0.48 0.52 0.49 0.43 0.31 37.57%

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