[DRBHCOM] YoY Quarter Result on 30-Sep-2012 [#2]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 147.39%
YoY- -22.66%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 3,253,950 3,224,697 3,649,337 3,535,418 1,476,900 1,647,676 1,531,731 13.37%
PBT 52,671 176,131 227,624 162,663 164,059 186,171 76,662 -6.06%
Tax -16,619 -53,729 -60,592 -49,811 -42,717 -31,218 -22,382 -4.83%
NP 36,052 122,402 167,032 112,852 121,342 154,953 54,280 -6.58%
-
NP to SH 3,897 93,094 137,970 80,650 104,278 132,191 61,737 -36.88%
-
Tax Rate 31.55% 30.51% 26.62% 30.62% 26.04% 16.77% 29.20% -
Total Cost 3,217,898 3,102,295 3,482,305 3,422,566 1,355,558 1,492,723 1,477,451 13.84%
-
Net Worth 7,558,956 7,462,294 7,075,647 6,321,684 5,107,494 4,831,542 4,238,370 10.11%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 7,558,956 7,462,294 7,075,647 6,321,684 5,107,494 4,831,542 4,238,370 10.11%
NOSH 1,933,237 1,933,237 1,933,237 1,933,237 1,934,656 1,932,616 1,935,329 -0.01%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 1.11% 3.80% 4.58% 3.19% 8.22% 9.40% 3.54% -
ROE 0.05% 1.25% 1.95% 1.28% 2.04% 2.74% 1.46% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 168.32 166.80 188.77 182.88 76.34 85.26 79.15 13.39%
EPS 0.20 4.81 7.14 4.17 5.39 6.84 3.19 -36.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.91 3.86 3.66 3.27 2.64 2.50 2.19 10.13%
Adjusted Per Share Value based on latest NOSH - 1,933,237
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 168.32 166.80 188.77 182.88 76.40 85.23 79.23 13.37%
EPS 0.20 4.81 7.14 4.17 5.39 6.84 3.19 -36.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.91 3.86 3.66 3.27 2.6419 2.4992 2.1924 10.11%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.33 2.28 2.66 2.33 1.74 1.25 1.16 -
P/RPS 0.79 1.37 1.41 1.27 2.28 1.47 1.47 -9.82%
P/EPS 659.79 47.35 37.27 55.85 32.28 18.27 36.36 62.06%
EY 0.15 2.11 2.68 1.79 3.10 5.47 2.75 -38.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.59 0.73 0.71 0.66 0.50 0.53 -7.12%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 27/11/14 28/11/13 29/11/12 24/11/11 25/11/10 26/11/09 -
Price 1.26 1.90 2.43 2.40 2.08 1.30 1.04 -
P/RPS 0.75 1.14 1.29 1.31 2.72 1.52 1.31 -8.87%
P/EPS 625.07 39.46 34.05 57.53 38.59 19.01 32.60 63.56%
EY 0.16 2.53 2.94 1.74 2.59 5.26 3.07 -38.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.49 0.66 0.73 0.79 0.52 0.47 -6.20%

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