[DRBHCOM] QoQ Annualized Quarter Result on 31-Dec-2011 [#3]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -6.18%
YoY- -31.28%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 13,996,942 13,852,212 6,878,205 6,338,684 6,118,882 6,330,164 6,804,064 61.53%
PBT 521,156 391,660 1,821,399 567,392 620,746 585,256 701,524 -17.92%
Tax -188,682 -178,120 -146,791 -136,514 -160,744 -150,620 -131,318 27.24%
NP 332,474 213,540 1,674,608 430,877 460,002 434,636 570,206 -30.13%
-
NP to SH 226,502 130,404 1,596,920 366,561 390,690 364,268 472,468 -38.66%
-
Tax Rate 36.20% 45.48% 8.06% 24.06% 25.90% 25.74% 18.72% -
Total Cost 13,664,468 13,638,672 5,203,597 5,907,806 5,658,880 5,895,528 6,233,858 68.50%
-
Net Worth 6,321,684 6,302,352 6,553,673 5,161,742 5,106,047 5,085,057 4,987,591 17.06%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - 115,994 51,552 - - 115,990 -
Div Payout % - - 7.26% 14.06% - - 24.55% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 6,321,684 6,302,352 6,553,673 5,161,742 5,106,047 5,085,057 4,987,591 17.06%
NOSH 1,933,237 1,933,237 1,933,237 1,933,237 1,934,108 1,933,481 1,933,175 0.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 2.38% 1.54% 24.35% 6.80% 7.52% 6.87% 8.38% -
ROE 3.58% 2.07% 24.37% 7.10% 7.65% 7.16% 9.47% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 724.02 716.53 355.79 327.88 316.37 327.40 351.96 61.53%
EPS 11.72 6.76 82.60 18.96 20.20 18.84 24.44 -38.65%
DPS 0.00 0.00 6.00 2.67 0.00 0.00 6.00 -
NAPS 3.27 3.26 3.39 2.67 2.64 2.63 2.58 17.06%
Adjusted Per Share Value based on latest NOSH - 1,933,237
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 724.02 716.53 355.79 327.88 316.51 327.44 351.95 61.53%
EPS 11.72 6.76 82.60 18.96 20.21 18.84 24.44 -38.65%
DPS 0.00 0.00 6.00 2.67 0.00 0.00 6.00 -
NAPS 3.27 3.26 3.39 2.67 2.6412 2.6303 2.5799 17.06%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.33 2.52 2.52 2.04 1.74 2.27 2.30 -
P/RPS 0.32 0.35 0.71 0.62 0.55 0.69 0.65 -37.57%
P/EPS 19.89 37.36 3.05 10.76 8.61 12.05 9.41 64.47%
EY 5.03 2.68 32.78 9.29 11.61 8.30 10.63 -39.19%
DY 0.00 0.00 2.38 1.31 0.00 0.00 2.61 -
P/NAPS 0.71 0.77 0.74 0.76 0.66 0.86 0.89 -13.94%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 27/08/12 29/05/12 24/02/12 24/11/11 25/08/11 26/05/11 -
Price 2.40 2.55 2.43 2.57 2.08 2.07 2.23 -
P/RPS 0.33 0.36 0.68 0.78 0.66 0.63 0.63 -34.94%
P/EPS 20.48 37.80 2.94 13.55 10.30 10.99 9.12 71.23%
EY 4.88 2.65 33.99 7.38 9.71 9.10 10.96 -41.60%
DY 0.00 0.00 2.47 1.04 0.00 0.00 2.69 -
P/NAPS 0.73 0.78 0.72 0.96 0.79 0.79 0.86 -10.32%

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