[DRBHCOM] QoQ Annualized Quarter Result on 30-Jun-2011 [#1]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -22.9%
YoY- -42.28%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 6,878,205 6,338,684 6,118,882 6,330,164 6,804,064 6,408,232 6,402,518 4.88%
PBT 1,821,399 567,392 620,746 585,256 701,524 755,901 819,292 70.25%
Tax -146,791 -136,514 -160,744 -150,620 -131,318 -116,162 -108,940 21.97%
NP 1,674,608 430,877 460,002 434,636 570,206 639,738 710,352 77.03%
-
NP to SH 1,596,920 366,561 390,690 364,268 472,468 533,429 579,948 96.33%
-
Tax Rate 8.06% 24.06% 25.90% 25.74% 18.72% 15.37% 13.30% -
Total Cost 5,203,597 5,907,806 5,658,880 5,895,528 6,233,858 5,768,493 5,692,166 -5.80%
-
Net Worth 6,553,673 5,161,742 5,106,047 5,085,057 4,987,591 4,911,468 4,832,900 22.49%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 115,994 51,552 - - 115,990 51,563 - -
Div Payout % 7.26% 14.06% - - 24.55% 9.67% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 6,553,673 5,161,742 5,106,047 5,085,057 4,987,591 4,911,468 4,832,900 22.49%
NOSH 1,933,237 1,933,237 1,934,108 1,933,481 1,933,175 1,933,649 1,933,160 0.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 24.35% 6.80% 7.52% 6.87% 8.38% 9.98% 11.09% -
ROE 24.37% 7.10% 7.65% 7.16% 9.47% 10.86% 12.00% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 355.79 327.88 316.37 327.40 351.96 331.41 331.19 4.88%
EPS 82.60 18.96 20.20 18.84 24.44 27.59 30.00 96.32%
DPS 6.00 2.67 0.00 0.00 6.00 2.67 0.00 -
NAPS 3.39 2.67 2.64 2.63 2.58 2.54 2.50 22.48%
Adjusted Per Share Value based on latest NOSH - 1,933,481
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 355.79 327.88 316.51 327.44 351.95 331.48 331.18 4.89%
EPS 82.60 18.96 20.21 18.84 24.44 27.59 30.00 96.32%
DPS 6.00 2.67 0.00 0.00 6.00 2.67 0.00 -
NAPS 3.39 2.67 2.6412 2.6303 2.5799 2.5405 2.4999 22.49%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.52 2.04 1.74 2.27 2.30 1.94 1.25 -
P/RPS 0.71 0.62 0.55 0.69 0.65 0.59 0.38 51.64%
P/EPS 3.05 10.76 8.61 12.05 9.41 7.03 4.17 -18.80%
EY 32.78 9.29 11.61 8.30 10.63 14.22 24.00 23.07%
DY 2.38 1.31 0.00 0.00 2.61 1.37 0.00 -
P/NAPS 0.74 0.76 0.66 0.86 0.89 0.76 0.50 29.83%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 24/02/12 24/11/11 25/08/11 26/05/11 25/02/11 25/11/10 -
Price 2.43 2.57 2.08 2.07 2.23 1.98 1.30 -
P/RPS 0.68 0.78 0.66 0.63 0.63 0.60 0.39 44.81%
P/EPS 2.94 13.55 10.30 10.99 9.12 7.18 4.33 -22.73%
EY 33.99 7.38 9.71 9.10 10.96 13.93 23.08 29.41%
DY 2.47 1.04 0.00 0.00 2.69 1.35 0.00 -
P/NAPS 0.72 0.96 0.79 0.79 0.86 0.78 0.52 24.20%

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