[DRBHCOM] QoQ Cumulative Quarter Result on 31-Mar-2006 [#4]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
02-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- -146.87%
YoY- -258.04%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 2,223,829 1,577,783 777,272 3,522,835 2,814,492 1,931,280 1,002,925 69.79%
PBT 126,044 69,458 29,456 -215,251 -35,423 150,557 97,917 18.27%
Tax -18,709 -17,103 -11,597 50,170 -10,361 -12,706 -6,369 104.70%
NP 107,335 52,355 17,859 -165,081 -45,784 137,851 91,548 11.15%
-
NP to SH 78,001 31,242 9,317 -223,482 -90,526 88,275 55,735 25.03%
-
Tax Rate 14.84% 24.62% 39.37% - - 8.44% 6.50% -
Total Cost 2,116,494 1,525,428 759,413 3,687,916 2,860,276 1,793,429 911,377 75.09%
-
Net Worth 2,546,562 2,513,378 2,504,569 2,433,526 3,184,370 1,971,019 1,970,464 18.59%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 10,025 - - 19,784 - - - -
Div Payout % 12.85% - - 0.00% - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 2,546,562 2,513,378 2,504,569 2,433,526 3,184,370 1,971,019 1,970,464 18.59%
NOSH 1,002,583 1,001,346 1,001,827 989,238 985,873 985,509 985,232 1.16%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 4.83% 3.32% 2.30% -4.69% -1.63% 7.14% 9.13% -
ROE 3.06% 1.24% 0.37% -9.18% -2.84% 4.48% 2.83% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 221.81 157.57 77.59 356.12 285.48 195.97 101.80 67.83%
EPS 7.78 3.12 0.93 -22.59 -9.18 8.95 5.65 23.69%
DPS 1.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 2.54 2.51 2.50 2.46 3.23 2.00 2.00 17.22%
Adjusted Per Share Value based on latest NOSH - 989,288
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 115.03 81.61 40.21 182.22 145.58 99.90 51.88 69.78%
EPS 4.03 1.62 0.48 -11.56 -4.68 4.57 2.88 25.02%
DPS 0.52 0.00 0.00 1.02 0.00 0.00 0.00 -
NAPS 1.3173 1.3001 1.2955 1.2588 1.6472 1.0195 1.0193 18.59%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.68 1.44 1.43 1.44 1.19 1.57 1.47 -
P/RPS 0.76 0.91 1.84 0.40 0.42 0.80 1.44 -34.61%
P/EPS 21.59 46.15 153.76 -6.37 -12.96 17.53 25.99 -11.60%
EY 4.63 2.17 0.65 -15.69 -7.72 5.71 3.85 13.04%
DY 0.60 0.00 0.00 1.39 0.00 0.00 0.00 -
P/NAPS 0.66 0.57 0.57 0.59 0.37 0.79 0.74 -7.32%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 23/02/07 28/11/06 29/08/06 02/06/06 27/02/06 28/11/05 29/08/05 -
Price 2.24 1.58 1.54 1.72 1.45 1.40 1.61 -
P/RPS 1.01 1.00 1.98 0.48 0.51 0.71 1.58 -25.73%
P/EPS 28.79 50.64 165.59 -7.61 -15.79 15.63 28.46 0.76%
EY 3.47 1.97 0.60 -13.13 -6.33 6.40 3.51 -0.75%
DY 0.45 0.00 0.00 1.16 0.00 0.00 0.00 -
P/NAPS 0.88 0.63 0.62 0.70 0.45 0.70 0.81 5.66%

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