[DRBHCOM] QoQ TTM 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- 28.21%
YoY- 282.58%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
TTM 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 13,104,000 14,547,780 13,930,246 13,155,536 11,810,070 11,841,192 2.99%
PBT -291,267 504,141 847,985 761,711 540,096 -213,968 -225,368 18.59%
Tax -57,681 -5,274 6,925 16,881 8,736 -24,484 -37,738 32.58%
NP -348,948 498,867 854,910 778,592 548,832 -238,452 -263,106 20.65%
-
NP to SH -296,422 572,095 799,031 710,444 554,132 -159,180 -166,600 46.67%
-
Tax Rate - 1.05% -0.82% -2.22% -1.62% - - -
Total Cost 12,727,083 12,605,133 13,692,870 13,151,654 12,606,704 12,048,522 12,104,298 3.39%
-
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% 3.81% 5.88% 5.59% 4.17% -2.02% -2.22% -
ROE -4.11% 8.04% 10.96% 9.40% 7.31% -2.43% -2.55% -
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 640.28 677.83 752.51 720.57 680.49 610.90 612.51 2.99%
EPS -15.33 29.59 41.33 36.75 28.66 -8.23 -8.62 46.63%
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 640.28 677.83 752.51 720.57 680.49 610.90 612.51 2.99%
EPS -15.33 29.59 41.33 36.75 28.66 -8.23 -8.62 46.63%
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 0.24 0.22 0.27 0.31 0.34 0.28 -14.81%
P/EPS -9.33 5.54 3.94 5.22 7.26 -25.38 -19.84 -39.44%
EY -10.72 18.04 25.36 19.14 13.78 -3.94 -5.04 65.16%
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 0.24 0.22 0.25 0.25 0.34 0.33 -21.33%
P/EPS -9.65 5.61 3.92 4.93 5.83 -24.90 -23.67 -44.92%
EY -10.36 17.83 25.51 20.30 17.16 -4.02 -4.22 81.68%
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