[DRBHCOM] QoQ Annualized Quarter Result on 31-Dec-2007 [#3]

Stock

[DRBHCOM] DRB-HICOM BHD

Announcement Date

28-Feb-2008

Admission Sponsor

Sponsor

Financial Year

31-Mar-2008

Quarter

31-Dec-2007 [#3]

Profit Trend

QoQ- 100.94%

YoY- 225.0%

Quarter Report

DRB-HICOM Interim Report 31 December 2007.doc

Latest QR

Upcoming QR

DRBHCOM's Result

DRBHCOM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Annualized Quarter Result
Revenue	6,291,294	6,168,708	4,012,379	3,528,418	3,263,806	3,168,136	2,905,421	67.13%
YoY %	1.99%	53.74%	13.72%	8.11%	3.02%	9.04%	-	-
Horiz. %	216.54%	212.32%	138.10%	121.44%	112.34%	109.04%	100.00%	-
PBT	1,491,192	2,601,776	376,073	422,505	259,266	255,488	187,131	297.45%
YoY %	-42.69%	591.83%	-10.99%	62.96%	1.48%	36.53%	-	-
Horiz. %	796.87%	1,390.35%	200.97%	225.78%	138.55%	136.53%	100.00%	-
Tax	-81,164	-89,016	-24,344	-32,000	-41,870	-32,324	-30,600	91.27%
YoY %	8.82%	-265.66%	23.92%	23.57%	-29.53%	-5.63%	-	-
Horiz. %	265.24%	290.90%	79.56%	104.58%	136.83%	105.63%	100.00%	-
NP	1,410,028	2,512,760	351,729	390,505	217,396	223,164	156,531	331.20%
YoY %	-43.89%	614.40%	-9.93%	79.63%	-2.58%	42.57%	-	-
Horiz. %	900.80%	1,605.28%	224.70%	249.47%	138.88%	142.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,350,726	2,453,376	292,395	338,001	168,206	159,632	95,073	483.76%
YoY %	-44.94%	739.06%	-13.49%	100.94%	5.37%	67.90%	-	-
Horiz. %	1,420.73%	2,580.52%	307.55%	355.52%	176.92%	167.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.44%	3.42%	6.47%	7.57%	16.15%	12.65%	16.35%	-
YoY %	59.06%	-47.14%	-14.53%	-53.13%	27.67%	-22.63%	-	-
Horiz. %	33.27%	20.92%	39.57%	46.30%	98.78%	77.37%	100.00%	-
Total Cost	4,881,266	3,655,948	3,660,650	3,137,913	3,046,410	2,944,972	2,748,890	46.48%
YoY %	33.52%	-0.13%	16.66%	3.00%	3.44%	7.13%	-	-
Horiz. %	177.57%	133.00%	133.17%	114.15%	110.82%	107.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,445,832	3,506,550	2,911,814	2,841,306	2,669,137	2,640,377	2,590,161	20.89%
YoY %	-1.73%	20.42%	2.48%	6.45%	1.09%	1.94%	-	-
Horiz. %	133.04%	135.38%	112.42%	109.70%	103.05%	101.94%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	268,613	537,267	50,377	20,151	30,216	-	35,137	286.63%
YoY %	-50.00%	966.49%	150.00%	-33.31%	0.00%	-	-	-
Horiz. %	764.47%	1,529.06%	143.37%	57.35%	85.99%	-	100.00%	-
Div Payout %	19.89%	21.90%	17.23%	5.96%	17.96%	-	36.96%	-
YoY %	-9.18%	27.10%	189.09%	-66.82%	0.00%	-	-	-
Horiz. %	53.81%	59.25%	46.62%	16.13%	48.59%	-	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	3,445,832	3,506,550	2,911,814	2,841,306	2,669,137	2,640,377	2,590,161	20.89%
YoY %	-1.73%	20.42%	2.48%	6.45%	1.09%	1.94%	-	-
Horiz. %	133.04%	135.38%	112.42%	109.70%	103.05%	101.94%	100.00%	-
NOSH	1,007,553	1,007,629	1,007,548	1,007,555	1,007,221	1,007,777	1,003,938	0.23%
YoY %	-0.01%	0.01%	-0.00%	0.03%	-0.06%	0.38%	-	-
Horiz. %	100.36%	100.37%	100.36%	100.36%	100.33%	100.38%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	22.41%	40.73%	8.77%	11.07%	6.66%	7.04%	5.39%	-
YoY %	-44.98%	364.42%	-20.78%	66.22%	-5.40%	30.61%	-	-
Horiz. %	415.77%	755.66%	162.71%	205.38%	123.56%	130.61%	100.00%	-
ROE	39.20%	69.97%	10.04%	11.90%	6.30%	6.05%	3.67%	-
YoY %	-43.98%	596.91%	-15.63%	88.89%	4.13%	64.85%	-	-
Horiz. %	1,068.12%	1,906.54%	273.57%	324.25%	171.66%	164.85%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	624.41	612.20	398.23	350.20	324.04	314.37	289.40	66.73%
YoY %	1.99%	53.73%	13.72%	8.07%	3.08%	8.63%	-	-
Horiz. %	215.76%	211.54%	137.61%	121.01%	111.97%	108.63%	100.00%	-
EPS	134.06	243.48	29.02	33.55	16.70	15.84	9.47	482.37%
YoY %	-44.94%	739.01%	-13.50%	100.90%	5.43%	67.27%	-	-
Horiz. %	1,415.63%	2,571.07%	306.44%	354.28%	176.35%	167.27%	100.00%	-
DPS	26.66	53.32	5.00	2.00	3.00	0.00	3.50	285.70%
YoY %	-50.00%	966.40%	150.00%	-33.33%	0.00%	0.00%	-	-
Horiz. %	761.71%	1,523.43%	142.86%	57.14%	85.71%	0.00%	100.00%	-
NAPS	3.42	3.48	2.89	2.82	2.65	2.62	2.58	20.60%
YoY %	-1.72%	20.42%	2.48%	6.42%	1.15%	1.55%	-	-
Horiz. %	132.56%	134.88%	112.02%	109.30%	102.71%	101.55%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,007,721
RPS	325.43	319.09	207.55	182.51	168.83	163.88	150.29	67.13%
YoY %	1.99%	53.74%	13.72%	8.10%	3.02%	9.04%	-	-
Horiz. %	216.53%	212.32%	138.10%	121.44%	112.34%	109.04%	100.00%	-
EPS	69.87	126.91	15.12	17.48	8.70	8.26	4.92	483.60%
YoY %	-44.95%	739.35%	-13.50%	100.92%	5.33%	67.89%	-	-
Horiz. %	1,420.12%	2,579.47%	307.32%	355.28%	176.83%	167.89%	100.00%	-
DPS	13.89	27.79	2.61	1.04	1.56	0.00	1.82	286.20%
YoY %	-50.02%	964.75%	150.96%	-33.33%	0.00%	0.00%	-	-
Horiz. %	763.19%	1,526.92%	143.41%	57.14%	85.71%	0.00%	100.00%	-
NAPS	1.7824	1.8138	1.5062	1.4697	1.3807	1.3658	1.3398	20.89%
YoY %	-1.73%	20.42%	2.48%	6.45%	1.09%	1.94%	-	-
Horiz. %	133.03%	135.38%	112.42%	109.70%	103.05%	101.94%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	0.88	0.96	1.27	1.59	1.92	1.83	1.95	-
P/RPS	0.14	0.16	0.32	0.45	0.59	0.58	0.67	-64.68%
YoY %	-12.50%	-50.00%	-28.89%	-23.73%	1.72%	-13.43%	-	-
Horiz. %	20.90%	23.88%	47.76%	67.16%	88.06%	86.57%	100.00%	-
P/EPS	0.66	0.39	4.38	4.74	11.50	11.55	20.59	-89.84%
YoY %	69.23%	-91.10%	-7.59%	-58.78%	-0.43%	-43.90%	-	-
Horiz. %	3.21%	1.89%	21.27%	23.02%	55.85%	56.10%	100.00%	-
EY	152.34	253.63	22.85	21.10	8.70	8.66	4.86	887.93%
YoY %	-39.94%	1,009.98%	8.29%	142.53%	0.46%	78.19%	-	-
Horiz. %	3,134.57%	5,218.72%	470.16%	434.16%	179.01%	178.19%	100.00%	-
DY	30.30	55.54	3.94	1.26	1.56	0.00	1.79	555.87%
YoY %	-45.44%	1,309.64%	212.70%	-19.23%	0.00%	0.00%	-	-
Horiz. %	1,692.74%	3,102.79%	220.11%	70.39%	87.15%	0.00%	100.00%	-
P/NAPS	0.26	0.28	0.44	0.56	0.72	0.70	0.76	-50.98%
YoY %	-7.14%	-36.36%	-21.43%	-22.22%	2.86%	-7.89%	-	-
Horiz. %	34.21%	36.84%	57.89%	73.68%	94.74%	92.11%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	26/11/08	29/08/08	29/05/08	28/02/08	30/11/07	30/08/07	30/05/07	-
Price	0.71	0.99	1.19	1.39	1.65	1.74	1.79	-
P/RPS	0.11	0.16	0.30	0.40	0.51	0.55	0.62	-68.32%
YoY %	-31.25%	-46.67%	-25.00%	-21.57%	-7.27%	-11.29%	-	-
Horiz. %	17.74%	25.81%	48.39%	64.52%	82.26%	88.71%	100.00%	-
P/EPS	0.53	0.41	4.10	4.14	9.88	10.98	18.90	-90.70%
YoY %	29.27%	-90.00%	-0.97%	-58.10%	-10.02%	-41.90%	-	-
Horiz. %	2.80%	2.17%	21.69%	21.90%	52.28%	58.10%	100.00%	-
EY	188.82	245.94	24.39	24.13	10.12	9.10	5.29	977.04%
YoY %	-23.23%	908.36%	1.08%	138.44%	11.21%	72.02%	-	-
Horiz. %	3,569.38%	4,649.15%	461.06%	456.14%	191.30%	172.02%	100.00%	-
DY	37.55	53.86	4.20	1.44	1.82	0.00	1.96	612.14%
YoY %	-30.28%	1,182.38%	191.67%	-20.88%	0.00%	0.00%	-	-
Horiz. %	1,915.82%	2,747.96%	214.29%	73.47%	92.86%	0.00%	100.00%	-
P/NAPS	0.21	0.28	0.41	0.49	0.62	0.66	0.69	-54.65%
YoY %	-25.00%	-31.71%	-16.33%	-20.97%	-6.06%	-4.35%	-	-
Horiz. %	30.43%	40.58%	59.42%	71.01%	89.86%	95.65%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos