[DRBHCOM] YoY Annualized Quarter Result on 31-Mar-2012 [#4]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 335.65%
YoY- 238.0%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 13,687,839 14,200,742 13,134,727 6,878,205 6,804,064 6,314,134 6,101,427 14.40%
PBT 502,211 801,741 1,037,367 1,821,399 701,524 657,894 774,943 -6.97%
Tax -117,063 -151,471 -338,429 -146,791 -131,318 -114,629 -49,562 15.39%
NP 385,148 650,270 698,938 1,674,608 570,206 543,265 725,381 -10.00%
-
NP to SH 300,287 462,169 575,305 1,596,920 472,468 472,298 660,507 -12.30%
-
Tax Rate 23.31% 18.89% 32.62% 8.06% 18.72% 17.42% 6.40% -
Total Cost 13,302,691 13,550,472 12,435,789 5,203,597 6,233,858 5,770,869 5,376,046 16.29%
-
Net Worth 7,579,685 7,307,635 7,094,979 6,553,673 4,987,591 4,581,850 2,995,338 16.72%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 116,015 115,994 115,994 115,994 115,990 77,330 220,540 -10.14%
Div Payout % 38.63% 25.10% 20.16% 7.26% 24.55% 16.37% 33.39% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 7,579,685 7,307,635 7,094,979 6,553,673 4,987,591 4,581,850 2,995,338 16.72%
NOSH 1,933,593 1,933,237 1,933,237 1,933,237 1,933,175 1,933,270 1,393,180 5.61%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 2.81% 4.58% 5.32% 24.35% 8.38% 8.60% 11.89% -
ROE 3.96% 6.32% 8.11% 24.37% 9.47% 10.31% 22.05% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 707.90 734.56 679.42 355.79 351.96 326.60 437.95 8.32%
EPS 15.53 23.91 29.76 82.60 24.44 24.43 47.41 -16.96%
DPS 6.00 6.00 6.00 6.00 6.00 4.00 15.83 -14.92%
NAPS 3.92 3.78 3.67 3.39 2.58 2.37 2.15 10.52%
Adjusted Per Share Value based on latest NOSH - 1,933,237
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 708.03 734.56 679.42 355.79 351.95 326.61 315.61 14.40%
EPS 15.53 23.91 29.76 82.60 24.44 24.43 34.17 -12.31%
DPS 6.00 6.00 6.00 6.00 6.00 4.00 11.41 -10.15%
NAPS 3.9207 3.78 3.67 3.39 2.5799 2.37 1.5494 16.72%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.97 2.47 2.53 2.52 2.30 1.16 0.69 -
P/RPS 0.28 0.34 0.37 0.71 0.65 0.36 0.16 9.77%
P/EPS 12.69 10.33 8.50 3.05 9.41 4.75 1.46 43.36%
EY 7.88 9.68 11.76 32.78 10.63 21.06 68.71 -30.28%
DY 3.05 2.43 2.37 2.38 2.61 3.45 22.94 -28.54%
P/NAPS 0.50 0.65 0.69 0.74 0.89 0.49 0.32 7.71%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 29/05/14 30/05/13 29/05/12 26/05/11 25/05/10 28/05/09 -
Price 1.67 2.39 2.90 2.43 2.23 0.97 0.99 -
P/RPS 0.24 0.33 0.43 0.68 0.63 0.30 0.23 0.71%
P/EPS 10.75 10.00 9.75 2.94 9.12 3.97 2.09 31.36%
EY 9.30 10.00 10.26 33.99 10.96 25.19 47.89 -23.89%
DY 3.59 2.51 2.07 2.47 2.69 4.12 15.99 -22.03%
P/NAPS 0.43 0.63 0.79 0.72 0.86 0.41 0.46 -1.11%

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