[DRBHCOM] YoY TTM Result on 30-Jun-2014 [#1]

Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 21.11%
YoY- 1.23%
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 12,894,368 11,723,292 12,913,315 14,870,935 12,726,232 8,758,717 6,833,022 11.15%
PBT -173,565 -960,148 333,458 890,580 1,035,668 1,773,000 624,363 -
Tax -49,008 -61,547 -72,655 -149,001 -346,275 -153,666 -145,721 -16.59%
NP -222,573 -1,021,695 260,803 741,579 689,393 1,619,334 478,642 -
-
NP to SH -454,806 -1,142,347 172,640 559,750 552,960 1,538,454 405,752 -
-
Tax Rate - - 21.79% 16.73% 33.43% 8.67% 23.34% -
Total Cost 13,116,941 12,744,987 12,652,512 14,129,356 12,036,839 7,139,383 6,354,380 12.82%
-
Net Worth 5,896,372 6,360,349 7,597,621 7,404,297 7,056,315 6,302,352 5,085,057 2.49%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - 38,664 115,986 115,994 115,994 115,994 115,921 -
Div Payout % - 0.00% 67.18% 20.72% 20.98% 7.54% 28.57% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 5,896,372 6,360,349 7,597,621 7,404,297 7,056,315 6,302,352 5,085,057 2.49%
NOSH 1,933,237 1,933,237 1,933,237 1,933,237 1,933,237 1,933,237 1,933,481 -0.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -1.73% -8.72% 2.02% 4.99% 5.42% 18.49% 7.00% -
ROE -7.71% -17.96% 2.27% 7.56% 7.84% 24.41% 7.98% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 666.98 606.41 667.96 769.22 658.29 453.06 353.41 11.15%
EPS -23.53 -59.09 8.93 28.95 28.60 79.58 20.99 -
DPS 0.00 2.00 6.00 6.00 6.00 6.00 6.00 -
NAPS 3.05 3.29 3.93 3.83 3.65 3.26 2.63 2.49%
Adjusted Per Share Value based on latest NOSH - 1,933,237
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 666.98 606.41 667.96 769.22 658.29 453.06 353.45 11.15%
EPS -23.53 -59.09 8.93 28.95 28.60 79.58 20.99 -
DPS 0.00 2.00 6.00 6.00 6.00 6.00 6.00 -
NAPS 3.05 3.29 3.93 3.83 3.65 3.26 2.6303 2.49%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.78 0.90 1.59 2.21 2.69 2.52 2.27 -
P/RPS 0.27 0.15 0.24 0.29 0.41 0.56 0.64 -13.38%
P/EPS -7.57 -1.52 17.80 7.63 9.40 3.17 10.82 -
EY -13.22 -65.66 5.62 13.10 10.63 31.58 9.24 -
DY 0.00 2.22 3.77 2.71 2.23 2.38 2.64 -
P/NAPS 0.58 0.27 0.40 0.58 0.74 0.77 0.86 -6.34%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 25/08/17 30/08/16 27/08/15 28/08/14 29/08/13 27/08/12 25/08/11 -
Price 1.59 1.31 1.32 2.14 2.60 2.55 2.07 -
P/RPS 0.24 0.22 0.20 0.28 0.39 0.56 0.59 -13.91%
P/EPS -6.76 -2.22 14.78 7.39 9.09 3.20 9.86 -
EY -14.80 -45.11 6.77 13.53 11.00 31.21 10.14 -
DY 0.00 1.53 4.55 2.80 2.31 2.35 2.90 -
P/NAPS 0.52 0.40 0.34 0.56 0.71 0.78 0.79 -6.72%

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