[DRBHCOM] QoQ TTM Result on 31-Mar-2020 [#1]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
25-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -61.86%
YoY- 51.14%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 13,155,536 11,810,070 11,841,192 13,273,095 14,003,005 13,669,927 13,259,495 -0.52%
PBT 540,096 -213,968 -225,368 287,157 801,255 703,241 522,977 2.16%
Tax 8,736 -24,484 -37,738 -63,798 -142,816 -235,271 -217,655 -
NP 548,832 -238,452 -263,106 223,359 658,439 467,970 305,322 47.57%
-
NP to SH 554,132 -159,180 -166,600 185,697 486,831 287,176 235,679 76.36%
-
Tax Rate -1.62% - - 22.22% 17.82% 33.46% 41.62% -
Total Cost 12,606,704 12,048,522 12,104,298 13,049,736 13,344,566 13,201,957 12,954,173 -1.78%
-
Net Worth 7,578,289 6,553,673 6,534,341 6,804,994 6,998,317 6,746,997 6,766,329 7.81%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 7,578,289 6,553,673 6,534,341 6,804,994 6,998,317 6,746,997 6,766,329 7.81%
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
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 4.17% -2.02% -2.22% 1.68% 4.70% 3.42% 2.30% -
ROE 7.31% -2.43% -2.55% 2.73% 6.96% 4.26% 3.48% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 680.49 610.90 612.51 686.57 724.33 707.10 685.87 -0.52%
EPS 28.66 -8.23 -8.62 9.61 25.18 14.85 12.19 76.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.92 3.39 3.38 3.52 3.62 3.49 3.50 7.81%
Adjusted Per Share Value based on latest NOSH - 1,933,237
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 680.49 610.90 612.51 686.57 724.33 707.10 685.87 -0.52%
EPS 28.66 -8.23 -8.62 9.61 25.18 14.85 12.19 76.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.92 3.39 3.38 3.52 3.62 3.49 3.50 7.81%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 2.08 2.09 1.71 1.32 2.38 2.37 2.20 -
P/RPS 0.31 0.34 0.28 0.19 0.33 0.34 0.32 -2.08%
P/EPS 7.26 -25.38 -19.84 13.74 9.45 15.95 18.05 -45.36%
EY 13.78 -3.94 -5.04 7.28 10.58 6.27 5.54 83.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.62 0.51 0.38 0.66 0.68 0.63 -10.83%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 26/11/20 28/08/20 25/06/20 28/02/20 28/11/19 23/08/19 -
Price 1.67 2.05 2.04 1.75 2.22 2.39 2.95 -
P/RPS 0.25 0.34 0.33 0.25 0.31 0.34 0.43 -30.22%
P/EPS 5.83 -24.90 -23.67 18.22 8.82 16.09 24.20 -61.11%
EY 17.16 -4.02 -4.22 5.49 11.34 6.22 4.13 157.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.60 0.60 0.50 0.61 0.68 0.84 -35.87%

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