[DRBHCOM] YoY Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 345.66%
YoY- 83.59%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 9,540,165 10,477,995 10,033,198 9,773,692 4,754,013 4,806,174 4,724,051 12.42%
PBT -76,935 457,657 504,260 723,182 425,544 566,926 339,107 -
Tax -30,729 -176,337 -106,873 -138,843 -102,386 -87,122 -93,178 -16.87%
NP -107,664 281,320 397,387 584,339 323,158 479,804 245,929 -
-
NP to SH -201,140 210,399 295,883 504,718 274,921 400,072 212,938 -
-
Tax Rate - 38.53% 21.19% 19.20% 24.06% 15.37% 27.48% -
Total Cost 9,647,829 10,196,675 9,635,811 9,189,353 4,430,855 4,326,370 4,478,122 13.63%
-
Net Worth 7,346,300 7,481,626 5,799,711 6,708,332 5,161,742 4,911,468 4,328,322 9.21%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - 28,998 28,998 28,998 38,664 38,672 28,984 -
Div Payout % - 13.78% 9.80% 5.75% 14.06% 9.67% 13.61% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 7,346,300 7,481,626 5,799,711 6,708,332 5,161,742 4,911,468 4,328,322 9.21%
NOSH 1,933,237 1,933,237 1,933,237 1,933,237 1,933,237 1,933,649 1,932,286 0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -1.13% 2.68% 3.96% 5.98% 6.80% 9.98% 5.21% -
ROE -2.74% 2.81% 5.10% 7.52% 5.33% 8.15% 4.92% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 493.48 541.99 518.98 505.56 245.91 248.55 244.48 12.41%
EPS -10.40 10.88 15.31 26.11 14.22 20.69 11.02 -
DPS 0.00 1.50 1.50 1.50 2.00 2.00 1.50 -
NAPS 3.80 3.87 3.00 3.47 2.67 2.54 2.24 9.20%
Adjusted Per Share Value based on latest NOSH - 1,933,237
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 493.48 541.99 518.98 505.56 245.91 248.61 244.36 12.42%
EPS -10.40 10.88 15.31 26.11 14.22 20.69 11.01 -
DPS 0.00 1.50 1.50 1.50 2.00 2.00 1.50 -
NAPS 3.80 3.87 3.00 3.47 2.67 2.5405 2.2389 9.21%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.24 1.75 2.82 2.73 2.04 1.94 1.01 -
P/RPS 0.25 0.32 0.54 0.54 0.83 0.78 0.41 -7.91%
P/EPS -11.92 16.08 18.43 10.46 14.35 9.38 9.17 -
EY -8.39 6.22 5.43 9.56 6.97 10.66 10.91 -
DY 0.00 0.86 0.53 0.55 0.98 1.03 1.49 -
P/NAPS 0.33 0.45 0.94 0.79 0.76 0.76 0.45 -5.03%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 26/02/15 27/02/14 27/02/13 24/02/12 25/02/11 25/02/10 -
Price 1.01 2.05 2.60 2.56 2.57 1.98 1.00 -
P/RPS 0.20 0.38 0.50 0.51 1.05 0.80 0.41 -11.27%
P/EPS -9.71 18.84 16.99 9.81 18.07 9.57 9.07 -
EY -10.30 5.31 5.89 10.20 5.53 10.45 11.02 -
DY 0.00 0.73 0.58 0.59 0.78 1.01 1.50 -
P/NAPS 0.27 0.53 0.87 0.74 0.96 0.78 0.45 -8.15%

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