[DRBHCOM] QoQ Cumulative Quarter Result on 31-Mar-2010 [#4]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 121.8%
YoY- -28.49%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 4,806,174 3,201,259 1,553,583 6,314,134 4,724,051 3,150,980 1,619,249 106.12%
PBT 566,926 409,646 223,475 657,894 339,107 163,650 86,988 247.71%
Tax -87,122 -54,470 -23,252 -114,629 -93,178 -48,869 -26,487 120.69%
NP 479,804 355,176 200,223 543,265 245,929 114,781 60,501 296.18%
-
NP to SH 400,072 289,974 157,783 472,298 212,938 109,410 47,673 311.36%
-
Tax Rate 15.37% 13.30% 10.40% 17.42% 27.48% 29.86% 30.45% -
Total Cost 4,326,370 2,846,083 1,353,360 5,770,869 4,478,122 3,036,199 1,558,748 97.13%
-
Net Worth 4,911,468 4,832,900 4,718,021 4,581,850 4,328,322 4,233,355 4,188,275 11.17%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 38,672 - - 77,330 28,984 - - -
Div Payout % 9.67% - - 16.37% 13.61% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 4,911,468 4,832,900 4,718,021 4,581,850 4,328,322 4,233,355 4,188,275 11.17%
NOSH 1,933,649 1,933,160 1,933,615 1,933,270 1,932,286 1,933,038 1,930,080 0.12%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 9.98% 11.09% 12.89% 8.60% 5.21% 3.64% 3.74% -
ROE 8.15% 6.00% 3.34% 10.31% 4.92% 2.58% 1.14% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 248.55 165.60 80.35 326.60 244.48 163.01 83.90 105.86%
EPS 20.69 15.00 8.16 24.43 11.02 5.66 2.47 310.86%
DPS 2.00 0.00 0.00 4.00 1.50 0.00 0.00 -
NAPS 2.54 2.50 2.44 2.37 2.24 2.19 2.17 11.03%
Adjusted Per Share Value based on latest NOSH - 1,934,079
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 248.61 165.59 80.36 326.61 244.36 162.99 83.76 106.12%
EPS 20.69 15.00 8.16 24.43 11.01 5.66 2.47 310.86%
DPS 2.00 0.00 0.00 4.00 1.50 0.00 0.00 -
NAPS 2.5405 2.4999 2.4405 2.37 2.2389 2.1898 2.1665 11.16%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.94 1.25 1.04 1.16 1.01 1.16 1.04 -
P/RPS 0.78 0.75 1.29 0.36 0.41 0.71 1.24 -26.52%
P/EPS 9.38 8.33 12.75 4.75 9.17 20.49 42.11 -63.15%
EY 10.66 12.00 7.85 21.06 10.91 4.88 2.38 170.97%
DY 1.03 0.00 0.00 3.45 1.49 0.00 0.00 -
P/NAPS 0.76 0.50 0.43 0.49 0.45 0.53 0.48 35.73%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 25/11/10 26/08/10 25/05/10 25/02/10 26/11/09 28/08/09 -
Price 1.98 1.30 1.08 0.97 1.00 1.04 1.14 -
P/RPS 0.80 0.79 1.34 0.30 0.41 0.64 1.36 -29.72%
P/EPS 9.57 8.67 13.24 3.97 9.07 18.37 46.15 -64.86%
EY 10.45 11.54 7.56 25.19 11.02 5.44 2.17 184.35%
DY 1.01 0.00 0.00 4.12 1.50 0.00 0.00 -
P/NAPS 0.78 0.52 0.44 0.41 0.45 0.47 0.53 29.29%

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