[DRBHCOM] QoQ Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
23-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 66.44%
YoY- 186.16%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 3,263,806 3,168,136 2,905,421 2,965,105 3,155,566 3,109,088 3,522,835 -4.95%
PBT 259,266 255,488 187,131 168,058 138,916 117,824 -215,251 -
Tax -41,870 -32,324 -30,600 -24,945 -34,206 -46,388 50,170 -
NP 217,396 223,164 156,531 143,113 104,710 71,436 -165,081 -
-
NP to SH 168,206 159,632 95,073 104,001 62,484 37,268 -223,482 -
-
Tax Rate 16.15% 12.65% 16.35% 14.84% 24.62% 39.37% - -
Total Cost 3,046,410 2,944,972 2,748,890 2,821,992 3,050,856 3,037,652 3,687,916 -11.95%
-
Net Worth 2,669,137 2,640,377 2,590,161 2,546,562 2,513,378 2,504,569 2,433,526 6.34%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 30,216 - 35,137 13,367 - - 19,784 32.58%
Div Payout % 17.96% - 36.96% 12.85% - - 0.00% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 2,669,137 2,640,377 2,590,161 2,546,562 2,513,378 2,504,569 2,433,526 6.34%
NOSH 1,007,221 1,007,777 1,003,938 1,002,583 1,001,346 1,001,827 989,238 1.20%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 6.66% 7.04% 5.39% 4.83% 3.32% 2.30% -4.69% -
ROE 6.30% 6.05% 3.67% 4.08% 2.49% 1.49% -9.18% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 324.04 314.37 289.40 295.75 315.13 310.34 356.12 -6.09%
EPS 16.70 15.84 9.47 10.37 6.24 3.72 -22.59 -
DPS 3.00 0.00 3.50 1.33 0.00 0.00 2.00 31.00%
NAPS 2.65 2.62 2.58 2.54 2.51 2.50 2.46 5.08%
Adjusted Per Share Value based on latest NOSH - 1,003,412
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 168.83 163.88 150.29 153.38 163.23 160.82 182.22 -4.95%
EPS 8.70 8.26 4.92 5.38 3.23 1.93 -11.56 -
DPS 1.56 0.00 1.82 0.69 0.00 0.00 1.02 32.71%
NAPS 1.3807 1.3658 1.3398 1.3173 1.3001 1.2955 1.2588 6.34%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.92 1.83 1.95 1.68 1.44 1.43 1.44 -
P/RPS 0.59 0.58 0.67 0.57 0.46 0.46 0.40 29.54%
P/EPS 11.50 11.55 20.59 16.20 23.08 38.44 -6.37 -
EY 8.70 8.66 4.86 6.17 4.33 2.60 -15.69 -
DY 1.56 0.00 1.79 0.79 0.00 0.00 1.39 7.98%
P/NAPS 0.72 0.70 0.76 0.66 0.57 0.57 0.59 14.18%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 30/08/07 30/05/07 23/02/07 28/11/06 29/08/06 02/06/06 -
Price 1.65 1.74 1.79 2.24 1.58 1.54 1.72 -
P/RPS 0.51 0.55 0.62 0.76 0.50 0.50 0.48 4.12%
P/EPS 9.88 10.98 18.90 21.59 25.32 41.40 -7.61 -
EY 10.12 9.10 5.29 4.63 3.95 2.42 -13.13 -
DY 1.82 0.00 1.96 0.60 0.00 0.00 1.16 34.98%
P/NAPS 0.62 0.66 0.69 0.88 0.63 0.62 0.70 -7.76%

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