[DRBHCOM] QoQ Cumulative 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- 149.67%
YoY- 186.16%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,631,903 792,034 2,905,421 2,223,829 1,577,783 777,272 3,522,835 -40.10%
PBT 129,633 63,872 187,131 126,044 69,458 29,456 -215,251 -
Tax -20,935 -8,081 -30,600 -18,709 -17,103 -11,597 50,170 -
NP 108,698 55,791 156,531 107,335 52,355 17,859 -165,081 -
-
NP to SH 84,103 39,908 95,073 78,001 31,242 9,317 -223,482 -
-
Tax Rate 16.15% 12.65% 16.35% 14.84% 24.62% 39.37% - -
Total Cost 1,523,205 736,243 2,748,890 2,116,494 1,525,428 759,413 3,687,916 -44.50%
-
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 15,108 - 35,137 10,025 - - 19,784 -16.43%
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 3.15% 1.51% 3.67% 3.06% 1.24% 0.37% -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 162.02 78.59 289.40 221.81 157.57 77.59 356.12 -40.81%
EPS 8.35 3.96 9.47 7.78 3.12 0.93 -22.59 -
DPS 1.50 0.00 3.50 1.00 0.00 0.00 2.00 -17.43%
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 84.41 40.97 150.29 115.03 81.61 40.21 182.22 -40.10%
EPS 4.35 2.06 4.92 4.03 1.62 0.48 -11.56 -
DPS 0.78 0.00 1.82 0.52 0.00 0.00 1.02 -16.36%
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 1.19 2.33 0.67 0.76 0.91 1.84 0.40 106.71%
P/EPS 22.99 46.21 20.59 21.59 46.15 153.76 -6.37 -
EY 4.35 2.16 4.86 4.63 2.17 0.65 -15.69 -
DY 0.78 0.00 1.79 0.60 0.00 0.00 1.39 -31.94%
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 1.02 2.21 0.62 1.01 1.00 1.98 0.48 65.21%
P/EPS 19.76 43.94 18.90 28.79 50.64 165.59 -7.61 -
EY 5.06 2.28 5.29 3.47 1.97 0.60 -13.13 -
DY 0.91 0.00 1.96 0.45 0.00 0.00 1.16 -14.92%
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