[DRBHCOM] QoQ Annualized Quarter Result on 31-Mar-2009 [#4]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -31.32%
YoY- 125.9%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 6,298,734 6,301,960 6,476,996 6,101,427 6,170,349 6,291,294 6,168,708 1.39%
PBT 452,142 327,300 347,952 774,943 1,112,320 1,491,192 2,601,776 -68.75%
Tax -124,237 -97,738 -105,948 -49,562 -86,501 -81,164 -89,016 24.81%
NP 327,905 229,562 242,004 725,381 1,025,818 1,410,028 2,512,760 -74.17%
-
NP to SH 283,917 218,820 190,692 660,507 961,657 1,350,726 2,453,376 -76.15%
-
Tax Rate 27.48% 29.86% 30.45% 6.40% 7.78% 5.44% 3.42% -
Total Cost 5,970,829 6,072,398 6,234,992 5,376,046 5,144,530 4,881,266 3,655,948 38.55%
-
Net Worth 4,328,322 4,233,355 4,188,275 2,995,338 2,645,204 3,445,832 3,506,550 15.02%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 38,645 - - 220,540 215,661 268,613 537,267 -82.62%
Div Payout % 13.61% - - 33.39% 22.43% 19.89% 21.90% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 4,328,322 4,233,355 4,188,275 2,995,338 2,645,204 3,445,832 3,506,550 15.02%
NOSH 1,932,286 1,933,038 1,930,080 1,393,180 1,213,396 1,007,553 1,007,629 54.16%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 5.21% 3.64% 3.74% 11.89% 16.62% 22.41% 40.73% -
ROE 6.56% 5.17% 4.55% 22.05% 36.35% 39.20% 69.97% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 325.97 326.01 335.58 437.95 508.52 624.41 612.20 -34.23%
EPS 14.69 11.32 9.88 47.41 79.25 134.06 243.48 -84.53%
DPS 2.00 0.00 0.00 15.83 17.77 26.66 53.32 -88.72%
NAPS 2.24 2.19 2.17 2.15 2.18 3.42 3.48 -25.39%
Adjusted Per Share Value based on latest NOSH - 1,393,027
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 325.81 325.98 335.03 315.61 319.17 325.43 319.09 1.39%
EPS 14.69 11.32 9.86 34.17 49.74 69.87 126.91 -76.15%
DPS 2.00 0.00 0.00 11.41 11.16 13.89 27.79 -82.61%
NAPS 2.2389 2.1898 2.1665 1.5494 1.3683 1.7824 1.8138 15.02%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.01 1.16 1.04 0.69 0.73 0.88 0.96 -
P/RPS 0.31 0.36 0.31 0.16 0.14 0.14 0.16 55.22%
P/EPS 6.87 10.25 10.53 1.46 0.92 0.66 0.39 573.48%
EY 14.55 9.76 9.50 68.71 108.57 152.34 253.63 -85.04%
DY 1.98 0.00 0.00 22.94 24.35 30.30 55.54 -89.10%
P/NAPS 0.45 0.53 0.48 0.32 0.33 0.26 0.28 37.08%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 28/08/09 28/05/09 26/02/09 26/11/08 29/08/08 -
Price 1.00 1.04 1.14 0.99 0.74 0.71 0.99 -
P/RPS 0.31 0.32 0.34 0.23 0.15 0.11 0.16 55.22%
P/EPS 6.81 9.19 11.54 2.09 0.93 0.53 0.41 547.66%
EY 14.69 10.88 8.67 47.89 107.10 188.82 245.94 -84.64%
DY 2.00 0.00 0.00 15.99 24.02 37.55 53.86 -88.80%
P/NAPS 0.45 0.47 0.53 0.46 0.34 0.21 0.28 37.08%

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