[DRBHCOM] QoQ Cumulative Quarter Result on 31-Mar-2007 [#4]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 21.89%
YoY- 142.54%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 2,646,314 1,631,903 792,034 2,905,421 2,223,829 1,577,783 777,272 125.80%
PBT 316,879 129,633 63,872 187,131 126,044 69,458 29,456 385.21%
Tax -24,000 -20,935 -8,081 -30,600 -18,709 -17,103 -11,597 62.18%
NP 292,879 108,698 55,791 156,531 107,335 52,355 17,859 542.20%
-
NP to SH 253,501 84,103 39,908 95,073 78,001 31,242 9,317 799.19%
-
Tax Rate 7.57% 16.15% 12.65% 16.35% 14.84% 24.62% 39.37% -
Total Cost 2,353,435 1,523,205 736,243 2,748,890 2,116,494 1,525,428 759,413 112.12%
-
Net Worth 2,841,306 2,669,137 2,640,377 2,590,161 2,546,562 2,513,378 2,504,569 8.74%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 15,113 15,108 - 35,137 10,025 - - -
Div Payout % 5.96% 17.96% - 36.96% 12.85% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 2,841,306 2,669,137 2,640,377 2,590,161 2,546,562 2,513,378 2,504,569 8.74%
NOSH 1,007,555 1,007,221 1,007,777 1,003,938 1,002,583 1,001,346 1,001,827 0.37%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 11.07% 6.66% 7.04% 5.39% 4.83% 3.32% 2.30% -
ROE 8.92% 3.15% 1.51% 3.67% 3.06% 1.24% 0.37% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 262.65 162.02 78.59 289.40 221.81 157.57 77.59 124.94%
EPS 25.16 8.35 3.96 9.47 7.78 3.12 0.93 795.79%
DPS 1.50 1.50 0.00 3.50 1.00 0.00 0.00 -
NAPS 2.82 2.65 2.62 2.58 2.54 2.51 2.50 8.33%
Adjusted Per Share Value based on latest NOSH - 1,010,177
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 136.89 84.41 40.97 150.29 115.03 81.61 40.21 125.79%
EPS 13.11 4.35 2.06 4.92 4.03 1.62 0.48 801.48%
DPS 0.78 0.78 0.00 1.82 0.52 0.00 0.00 -
NAPS 1.4697 1.3807 1.3658 1.3398 1.3173 1.3001 1.2955 8.74%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.59 1.92 1.83 1.95 1.68 1.44 1.43 -
P/RPS 0.61 1.19 2.33 0.67 0.76 0.91 1.84 -52.00%
P/EPS 6.32 22.99 46.21 20.59 21.59 46.15 153.76 -88.02%
EY 15.82 4.35 2.16 4.86 4.63 2.17 0.65 734.96%
DY 0.94 0.78 0.00 1.79 0.60 0.00 0.00 -
P/NAPS 0.56 0.72 0.70 0.76 0.66 0.57 0.57 -1.16%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 30/11/07 30/08/07 30/05/07 23/02/07 28/11/06 29/08/06 -
Price 1.39 1.65 1.74 1.79 2.24 1.58 1.54 -
P/RPS 0.53 1.02 2.21 0.62 1.01 1.00 1.98 -58.36%
P/EPS 5.52 19.76 43.94 18.90 28.79 50.64 165.59 -89.57%
EY 18.10 5.06 2.28 5.29 3.47 1.97 0.60 863.06%
DY 1.08 0.91 0.00 1.96 0.45 0.00 0.00 -
P/NAPS 0.49 0.62 0.66 0.69 0.88 0.63 0.62 -14.48%

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