Highlights

[DRBHCOM] QoQ Quarter Result on 2020-06-30 [#2]

Stock [DRBHCOM]: DRB-HICOM BHD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -76.65%    YoY -     -762.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 2,004,954 2,736,789 3,504,592 3,594,857 3,436,857 3,466,699 3,171,514 -26.36%
  QoQ % -26.74% -21.91% -2.51% 4.60% -0.86% 9.31% -
  Horiz. % 63.22% 86.29% 110.50% 113.35% 108.37% 109.31% 100.00%
PBT -365,803 -185,304 194,715 131,024 146,722 328,794 96,701 -
  QoQ % -97.41% -195.17% 48.61% -10.70% -55.38% 240.01% -
  Horiz. % -378.28% -191.63% 201.36% 135.49% 151.73% 340.01% 100.00%
Tax -11,289 -30,461 49,092 -45,080 -37,349 -109,479 -43,363 -59.26%
  QoQ % 62.94% -162.05% 208.90% -20.70% 65.88% -152.47% -
  Horiz. % 26.03% 70.25% -113.21% 103.96% 86.13% 252.47% 100.00%
NP -377,092 -215,765 243,807 85,944 109,373 219,315 53,338 -
  QoQ % -74.77% -188.50% 183.68% -21.42% -50.13% 311.18% -
  Horiz. % -706.99% -404.52% 457.10% 161.13% 205.06% 411.18% 100.00%
NP to SH -306,083 -173,272 272,677 40,078 46,214 127,862 73,022 -
  QoQ % -76.65% -163.54% 580.37% -13.28% -63.86% 75.10% -
  Horiz. % -419.17% -237.29% 373.42% 54.88% 63.29% 175.10% 100.00%
Tax Rate - % - % -25.21 % 34.41 % 25.46 % 33.30 % 44.84 % -
  QoQ % 0.00% 0.00% -173.26% 35.15% -23.54% -25.74% -
  Horiz. % 0.00% 0.00% -56.22% 76.74% 56.78% 74.26% 100.00%
Total Cost 2,382,046 2,952,554 3,260,785 3,508,913 3,327,484 3,247,384 3,118,176 -16.45%
  QoQ % -19.32% -9.45% -7.07% 5.45% 2.47% 4.14% -
  Horiz. % 76.39% 94.69% 104.57% 112.53% 106.71% 104.14% 100.00%
Net Worth 6,534,341 6,804,994 6,998,317 6,746,997 6,766,329 6,708,332 6,573,005 -0.39%
  QoQ % -3.98% -2.76% 3.72% -0.29% 0.86% 2.06% -
  Horiz. % 99.41% 103.53% 106.47% 102.65% 102.94% 102.06% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 6,534,341 6,804,994 6,998,317 6,746,997 6,766,329 6,708,332 6,573,005 -0.39%
  QoQ % -3.98% -2.76% 3.72% -0.29% 0.86% 2.06% -
  Horiz. % 99.41% 103.53% 106.47% 102.65% 102.94% 102.06% 100.00%
NOSH 1,933,237 1,933,237 1,933,237 1,933,237 1,933,237 1,933,237 1,933,237 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -18.81 % -7.88 % 6.96 % 2.39 % 3.18 % 6.33 % 1.68 % -
  QoQ % -138.71% -213.22% 191.21% -24.84% -49.76% 276.79% -
  Horiz. % -1,119.64% -469.05% 414.29% 142.26% 189.29% 376.79% 100.00%
ROE -4.68 % -2.55 % 3.90 % 0.59 % 0.68 % 1.91 % 1.11 % -
  QoQ % -83.53% -165.38% 561.02% -13.24% -64.40% 72.07% -
  Horiz. % -421.62% -229.73% 351.35% 53.15% 61.26% 172.07% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 103.71 141.57 181.28 185.95 177.78 179.32 164.05 -26.36%
  QoQ % -26.74% -21.91% -2.51% 4.60% -0.86% 9.31% -
  Horiz. % 63.22% 86.30% 110.50% 113.35% 108.37% 109.31% 100.00%
EPS -15.83 -8.96 14.10 2.07 2.39 6.61 3.78 -
  QoQ % -76.67% -163.55% 581.16% -13.39% -63.84% 74.87% -
  Horiz. % -418.78% -237.04% 373.02% 54.76% 63.23% 174.87% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.3800 3.5200 3.6200 3.4900 3.5000 3.4700 3.4000 -0.39%
  QoQ % -3.98% -2.76% 3.72% -0.29% 0.86% 2.06% -
  Horiz. % 99.41% 103.53% 106.47% 102.65% 102.94% 102.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,933,237
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 103.71 141.57 181.28 185.95 177.78 179.32 164.05 -26.36%
  QoQ % -26.74% -21.91% -2.51% 4.60% -0.86% 9.31% -
  Horiz. % 63.22% 86.30% 110.50% 113.35% 108.37% 109.31% 100.00%
EPS -15.83 -8.96 14.10 2.07 2.39 6.61 3.78 -
  QoQ % -76.67% -163.55% 581.16% -13.39% -63.84% 74.87% -
  Horiz. % -418.78% -237.04% 373.02% 54.76% 63.23% 174.87% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.3800 3.5200 3.6200 3.4900 3.5000 3.4700 3.4000 -0.39%
  QoQ % -3.98% -2.76% 3.72% -0.29% 0.86% 2.06% -
  Horiz. % 99.41% 103.53% 106.47% 102.65% 102.94% 102.06% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.7100 1.3200 2.3800 2.3700 2.2000 1.9000 1.7000 -
P/RPS 1.65 0.93 1.31 1.27 1.24 1.06 1.04 36.07%
  QoQ % 77.42% -29.01% 3.15% 2.42% 16.98% 1.92% -
  Horiz. % 158.65% 89.42% 125.96% 122.12% 119.23% 101.92% 100.00%
P/EPS -10.80 -14.73 16.87 114.32 92.03 28.73 45.01 -
  QoQ % 26.68% -187.31% -85.24% 24.22% 220.33% -36.17% -
  Horiz. % -23.99% -32.73% 37.48% 253.99% 204.47% 63.83% 100.00%
EY -9.26 -6.79 5.93 0.87 1.09 3.48 2.22 -
  QoQ % -36.38% -214.50% 581.61% -20.18% -68.68% 56.76% -
  Horiz. % -417.12% -305.86% 267.12% 39.19% 49.10% 156.76% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.51 0.38 0.66 0.68 0.63 0.55 0.50 1.33%
  QoQ % 34.21% -42.42% -2.94% 7.94% 14.55% 10.00% -
  Horiz. % 102.00% 76.00% 132.00% 136.00% 126.00% 110.00% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 25/06/20 28/02/20 28/11/19 23/08/19 30/05/19 28/02/19 -
Price 2.0400 1.7500 2.2200 2.3900 2.9500 1.9800 1.8500 -
P/RPS 1.97 1.24 1.22 1.29 1.66 1.10 1.13 44.90%
  QoQ % 58.87% 1.64% -5.43% -22.29% 50.91% -2.65% -
  Horiz. % 174.34% 109.73% 107.96% 114.16% 146.90% 97.35% 100.00%
P/EPS -12.88 -19.53 15.74 115.29 123.41 29.94 48.98 -
  QoQ % 34.05% -224.08% -86.35% -6.58% 312.19% -38.87% -
  Horiz. % -26.30% -39.87% 32.14% 235.38% 251.96% 61.13% 100.00%
EY -7.76 -5.12 6.35 0.87 0.81 3.34 2.04 -
  QoQ % -51.56% -180.63% 629.89% 7.41% -75.75% 63.73% -
  Horiz. % -380.39% -250.98% 311.27% 42.65% 39.71% 163.73% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.60 0.50 0.61 0.68 0.84 0.57 0.54 7.28%
  QoQ % 20.00% -18.03% -10.29% -19.05% 47.37% 5.56% -
  Horiz. % 111.11% 92.59% 112.96% 125.93% 155.56% 105.56% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS