[DRBHCOM] QoQ TTM Result on 31-Mar-2023 [#1]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
26-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 71.2%
YoY- 205.29%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 15,850,547 16,428,895 16,973,499 16,546,029 15,512,016 15,288,576 12,867,753 14.86%
PBT 446,868 328,075 462,546 606,756 409,992 636,488 185,108 79.66%
Tax -52,523 -53,677 -87,044 -113,264 -118,869 -82,584 -98,478 -34.15%
NP 394,345 274,398 375,502 493,492 291,123 553,904 86,630 173.90%
-
NP to SH 238,881 112,354 185,507 321,359 187,712 405,246 81,855 103.81%
-
Tax Rate 11.75% 16.36% 18.82% 18.67% 28.99% 12.97% 53.20% -
Total Cost 15,456,202 16,154,497 16,597,997 16,052,537 15,220,893 14,734,672 12,781,123 13.46%
-
Net Worth 7,597,621 7,558,956 7,481,626 7,500,959 7,365,632 7,404,297 7,288,303 2.80%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 7,597,621 7,558,956 7,481,626 7,500,959 7,365,632 7,404,297 7,288,303 2.80%
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
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 2.49% 1.67% 2.21% 2.98% 1.88% 3.62% 0.67% -
ROE 3.14% 1.49% 2.48% 4.28% 2.55% 5.47% 1.12% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 819.90 849.81 877.98 855.87 802.39 790.83 665.61 14.86%
EPS 12.36 5.81 9.60 16.62 9.71 20.96 4.23 103.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.93 3.91 3.87 3.88 3.81 3.83 3.77 2.80%
Adjusted Per Share Value based on latest NOSH - 1,933,237
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 819.90 849.81 877.98 855.87 802.39 790.83 665.61 14.86%
EPS 12.36 5.81 9.60 16.62 9.71 20.96 4.23 103.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.93 3.91 3.87 3.88 3.81 3.83 3.77 2.80%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.39 1.43 1.34 1.38 1.60 1.31 1.20 -
P/RPS 0.17 0.17 0.15 0.16 0.20 0.17 0.18 -3.72%
P/EPS 11.25 24.61 13.96 8.30 16.48 6.25 28.34 -45.89%
EY 8.89 4.06 7.16 12.05 6.07 16.00 3.53 84.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.35 0.36 0.42 0.34 0.32 6.13%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 23/11/23 24/08/23 26/05/23 21/02/23 24/11/22 25/08/22 -
Price 1.39 1.43 1.57 1.35 1.69 1.36 1.51 -
P/RPS 0.17 0.17 0.18 0.16 0.21 0.17 0.23 -18.20%
P/EPS 11.25 24.61 16.36 8.12 17.41 6.49 35.66 -53.55%
EY 8.89 4.06 6.11 12.31 5.75 15.41 2.80 115.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.41 0.35 0.44 0.36 0.40 -8.49%

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