[DRBHCOM] YoY Quarter Result on 30-Sep-2020 [#3]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 115.52%
YoY- 18.51%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 31/12/16 CAGR
Revenue 3,996,174 4,540,778 2,119,955 3,563,735 3,594,857 3,047,426 3,431,927 2.28%
PBT 115,489 249,960 -201,420 142,424 131,024 -259,890 419,574 -17.39%
Tax 5,236 -28,131 -44,025 -31,826 -45,080 -31,057 -10,948 -
NP 120,725 221,829 -245,445 110,598 85,944 -290,947 408,626 -16.52%
-
NP to SH 70,800 143,953 -179,438 47,498 40,078 -58,152 351,864 -21.14%
-
Tax Rate -4.53% 11.25% - 22.35% 34.41% - 2.61% -
Total Cost 3,875,449 4,318,949 2,365,400 3,453,137 3,508,913 3,338,373 3,023,301 3.74%
-
Net Worth 7,558,956 7,404,297 7,114,312 6,553,673 6,746,997 6,766,329 6,359,915 2.59%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 31/12/16 CAGR
Net Worth 7,558,956 7,404,297 7,114,312 6,553,673 6,746,997 6,766,329 6,359,915 2.59%
NOSH 1,933,237 1,933,237 1,933,237 1,933,237 1,933,237 1,933,237 1,933,105 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 31/12/16 CAGR
NP Margin 3.02% 4.89% -11.58% 3.10% 2.39% -9.55% 11.91% -
ROE 0.94% 1.94% -2.52% 0.72% 0.59% -0.86% 5.53% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 31/12/16 CAGR
RPS 206.71 234.88 109.66 184.34 185.95 157.63 177.53 2.27%
EPS 3.66 7.45 -9.28 2.46 2.07 -3.01 18.20 -21.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.91 3.83 3.68 3.39 3.49 3.50 3.29 2.59%
Adjusted Per Share Value based on latest NOSH - 1,933,237
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 31/12/16 CAGR
RPS 206.71 234.88 109.66 184.34 185.95 157.63 177.52 2.28%
EPS 3.66 7.45 -9.28 2.46 2.07 -3.01 18.20 -21.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.91 3.83 3.68 3.39 3.49 3.50 3.2898 2.59%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 31/12/16 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 29/12/17 30/12/16 -
Price 1.43 1.31 1.64 2.09 2.37 1.83 1.15 -
P/RPS 0.69 0.56 1.50 1.13 1.27 1.16 0.65 0.88%
P/EPS 39.05 17.59 -17.67 85.07 114.32 -60.84 6.32 30.96%
EY 2.56 5.68 -5.66 1.18 0.87 -1.64 15.83 -23.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.34 0.45 0.62 0.68 0.52 0.35 0.82%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/12/17 31/12/16 CAGR
Date 23/11/23 24/11/22 18/11/21 26/11/20 28/11/19 28/02/18 28/02/17 -
Price 1.43 1.36 1.66 2.05 2.39 2.62 1.42 -
P/RPS 0.69 0.58 1.51 1.11 1.29 1.66 0.80 -2.16%
P/EPS 39.05 18.26 -17.88 83.44 115.29 -87.10 7.80 26.94%
EY 2.56 5.48 -5.59 1.20 0.87 -1.15 12.82 -21.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.36 0.45 0.60 0.68 0.75 0.43 -2.20%

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