[DRBHCOM] YoY 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- 1561.3%
YoY- 1726.07%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
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 3,209,844 4,167,544 3,361,035 2,124,192 1,997,890 1,590,083 1,473,665 13.84%
PBT 44,554 297,481 314,185 1,395,855 134,598 318,787 -59,297 -
Tax 59,274 -44,598 -199,586 -44,405 -44,196 -21,451 15,314 25.29%
NP 103,828 252,883 114,599 1,351,450 90,402 297,336 -43,983 -
-
NP to SH 89,888 166,286 70,587 1,321,999 72,396 259,360 -60,736 -
-
Tax Rate -133.04% 14.99% 63.52% 3.18% 32.84% 6.73% - -
Total Cost 3,106,016 3,914,661 3,246,436 772,742 1,907,488 1,292,747 1,517,648 12.67%
-
Net Worth 7,577,655 7,307,635 7,094,979 6,553,673 4,980,844 4,583,767 2,995,009 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 86,988 86,995 86,995 77,329 77,222 48,351 34,825 16.47%
Div Payout % 96.77% 52.32% 123.25% 5.85% 106.67% 18.64% 0.00% -
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 7,577,655 7,307,635 7,094,979 6,553,673 4,980,844 4,583,767 2,995,009 16.72%
NOSH 1,933,075 1,933,237 1,933,237 1,933,237 1,930,560 1,934,079 1,393,027 5.60%
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 3.23% 6.07% 3.41% 63.62% 4.52% 18.70% -2.98% -
ROE 1.19% 2.28% 0.99% 20.17% 1.45% 5.66% -2.03% -
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 166.05 215.57 173.86 109.88 103.49 82.21 105.79 7.79%
EPS 4.65 8.60 3.65 68.38 3.75 13.41 -4.36 -
DPS 4.50 4.50 4.50 4.00 4.00 2.50 2.50 10.28%
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 166.03 215.57 173.86 109.88 103.34 82.25 76.23 13.84%
EPS 4.65 8.60 3.65 68.38 3.74 13.42 -3.14 -
DPS 4.50 4.50 4.50 4.00 3.99 2.50 1.80 16.49%
NAPS 3.9197 3.78 3.67 3.39 2.5764 2.371 1.5492 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 1.19 1.15 1.46 2.29 2.22 1.41 0.65 10.59%
P/EPS 42.37 28.72 69.29 3.69 61.33 8.65 -15.83 -
EY 2.36 3.48 1.44 27.14 1.63 11.56 -6.32 -
DY 2.28 1.82 1.78 1.59 1.74 2.16 3.62 -7.41%
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 1.01 1.11 1.67 2.21 2.15 1.18 0.94 1.20%
P/EPS 35.91 27.79 79.43 3.55 59.47 7.23 -22.71 -
EY 2.78 3.60 1.26 28.14 1.68 13.82 -4.40 -
DY 2.69 1.88 1.55 1.65 1.79 2.58 2.53 1.02%
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