[DRBHCOM] QoQ Annualized Quarter Result on 30-Sep-2010 [#2]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- -8.11%
YoY- 165.03%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 6,330,164 6,804,064 6,408,232 6,402,518 6,214,332 6,314,134 6,298,734 0.33%
PBT 585,256 701,524 755,901 819,292 893,900 657,894 452,142 18.82%
Tax -150,620 -131,318 -116,162 -108,940 -93,008 -114,629 -124,237 13.73%
NP 434,636 570,206 639,738 710,352 800,892 543,265 327,905 20.72%
-
NP to SH 364,268 472,468 533,429 579,948 631,132 472,298 283,917 18.12%
-
Tax Rate 25.74% 18.72% 15.37% 13.30% 10.40% 17.42% 27.48% -
Total Cost 5,895,528 6,233,858 5,768,493 5,692,166 5,413,440 5,770,869 5,970,829 -0.84%
-
Net Worth 5,085,057 4,987,591 4,911,468 4,832,900 4,718,021 4,581,850 4,328,322 11.37%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 115,990 51,563 - - 77,330 38,645 -
Div Payout % - 24.55% 9.67% - - 16.37% 13.61% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 5,085,057 4,987,591 4,911,468 4,832,900 4,718,021 4,581,850 4,328,322 11.37%
NOSH 1,933,481 1,933,175 1,933,649 1,933,160 1,933,615 1,933,270 1,932,286 0.04%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 6.87% 8.38% 9.98% 11.09% 12.89% 8.60% 5.21% -
ROE 7.16% 9.47% 10.86% 12.00% 13.38% 10.31% 6.56% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 327.40 351.96 331.41 331.19 321.38 326.60 325.97 0.29%
EPS 18.84 24.44 27.59 30.00 32.64 24.43 14.69 18.09%
DPS 0.00 6.00 2.67 0.00 0.00 4.00 2.00 -
NAPS 2.63 2.58 2.54 2.50 2.44 2.37 2.24 11.32%
Adjusted Per Share Value based on latest NOSH - 1,932,616
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 327.44 351.95 331.48 331.18 321.45 326.61 325.81 0.33%
EPS 18.84 24.44 27.59 30.00 32.65 24.43 14.69 18.09%
DPS 0.00 6.00 2.67 0.00 0.00 4.00 2.00 -
NAPS 2.6303 2.5799 2.5405 2.4999 2.4405 2.37 2.2389 11.37%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.27 2.30 1.94 1.25 1.04 1.16 1.01 -
P/RPS 0.69 0.65 0.59 0.38 0.32 0.36 0.31 70.72%
P/EPS 12.05 9.41 7.03 4.17 3.19 4.75 6.87 45.59%
EY 8.30 10.63 14.22 24.00 31.38 21.06 14.55 -31.28%
DY 0.00 2.61 1.37 0.00 0.00 3.45 1.98 -
P/NAPS 0.86 0.89 0.76 0.50 0.43 0.49 0.45 54.18%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 26/05/11 25/02/11 25/11/10 26/08/10 25/05/10 25/02/10 -
Price 2.07 2.23 1.98 1.30 1.08 0.97 1.00 -
P/RPS 0.63 0.63 0.60 0.39 0.34 0.30 0.31 60.65%
P/EPS 10.99 9.12 7.18 4.33 3.31 3.97 6.81 37.70%
EY 9.10 10.96 13.93 23.08 30.22 25.19 14.69 -27.39%
DY 0.00 2.69 1.35 0.00 0.00 4.12 2.00 -
P/NAPS 0.79 0.86 0.78 0.52 0.44 0.41 0.45 45.67%

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