[DRBHCOM] QoQ Cumulative Quarter Result on 30-Sep-2007 [#2]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 110.74%
YoY- 169.2%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,542,177 4,012,379 2,646,314 1,631,903 792,034 2,905,421 2,223,829 -21.67%
PBT 650,444 376,073 316,879 129,633 63,872 187,131 126,044 198.92%
Tax -22,254 -24,344 -24,000 -20,935 -8,081 -30,600 -18,709 12.27%
NP 628,190 351,729 292,879 108,698 55,791 156,531 107,335 225.11%
-
NP to SH 613,344 292,395 253,501 84,103 39,908 95,073 78,001 295.92%
-
Tax Rate 3.42% 6.47% 7.57% 16.15% 12.65% 16.35% 14.84% -
Total Cost 913,987 3,660,650 2,353,435 1,523,205 736,243 2,748,890 2,116,494 -42.89%
-
Net Worth 3,506,550 2,911,814 2,841,306 2,669,137 2,640,377 2,590,161 2,546,562 23.79%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 134,316 50,377 15,113 15,108 - 35,137 10,025 465.00%
Div Payout % 21.90% 17.23% 5.96% 17.96% - 36.96% 12.85% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 3,506,550 2,911,814 2,841,306 2,669,137 2,640,377 2,590,161 2,546,562 23.79%
NOSH 1,007,629 1,007,548 1,007,555 1,007,221 1,007,777 1,003,938 1,002,583 0.33%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 40.73% 8.77% 11.07% 6.66% 7.04% 5.39% 4.83% -
ROE 17.49% 10.04% 8.92% 3.15% 1.51% 3.67% 3.06% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 153.05 398.23 262.65 162.02 78.59 289.40 221.81 -21.93%
EPS 60.87 29.02 25.16 8.35 3.96 9.47 7.78 294.60%
DPS 13.33 5.00 1.50 1.50 0.00 3.50 1.00 463.08%
NAPS 3.48 2.89 2.82 2.65 2.62 2.58 2.54 23.38%
Adjusted Per Share Value based on latest NOSH - 1,006,719
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 79.77 207.55 136.89 84.41 40.97 150.29 115.03 -21.67%
EPS 31.73 15.12 13.11 4.35 2.06 4.92 4.03 296.26%
DPS 6.95 2.61 0.78 0.78 0.00 1.82 0.52 464.07%
NAPS 1.8138 1.5062 1.4697 1.3807 1.3658 1.3398 1.3173 23.79%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.96 1.27 1.59 1.92 1.83 1.95 1.68 -
P/RPS 0.63 0.32 0.61 1.19 2.33 0.67 0.76 -11.76%
P/EPS 1.58 4.38 6.32 22.99 46.21 20.59 21.59 -82.53%
EY 63.41 22.85 15.82 4.35 2.16 4.86 4.63 473.33%
DY 13.89 3.94 0.94 0.78 0.00 1.79 0.60 713.82%
P/NAPS 0.28 0.44 0.56 0.72 0.70 0.76 0.66 -43.56%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 29/05/08 28/02/08 30/11/07 30/08/07 30/05/07 23/02/07 -
Price 0.99 1.19 1.39 1.65 1.74 1.79 2.24 -
P/RPS 0.65 0.30 0.53 1.02 2.21 0.62 1.01 -25.47%
P/EPS 1.63 4.10 5.52 19.76 43.94 18.90 28.79 -85.28%
EY 61.48 24.39 18.10 5.06 2.28 5.29 3.47 580.81%
DY 13.46 4.20 1.08 0.91 0.00 1.96 0.45 865.57%
P/NAPS 0.28 0.41 0.49 0.62 0.66 0.69 0.88 -53.42%

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