[DRBHCOM] QoQ Quarter Result on 30-Sep-2009 [#2]

Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 29.5%
YoY- -0.45%
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,553,583 1,590,083 1,573,071 1,531,731 1,619,249 1,473,665 1,482,115 3.19%
PBT 223,475 318,787 175,457 76,662 86,988 -59,297 88,644 85.54%
Tax -23,252 -21,451 -44,309 -22,382 -26,487 15,314 -24,294 -2.88%
NP 200,223 297,336 131,148 54,280 60,501 -43,983 64,350 113.57%
-
NP to SH 157,783 259,360 103,528 61,737 47,673 -60,736 45,880 128.35%
-
Tax Rate 10.40% 6.73% 25.25% 29.20% 30.45% - 27.41% -
Total Cost 1,353,360 1,292,747 1,441,923 1,477,451 1,558,748 1,517,648 1,417,765 -3.06%
-
Net Worth 4,718,021 4,583,767 4,326,543 4,238,370 4,188,275 2,995,009 2,645,989 47.20%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 48,351 28,972 - - 34,825 - -
Div Payout % - 18.64% 27.99% - - 0.00% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 4,718,021 4,583,767 4,326,543 4,238,370 4,188,275 2,995,009 2,645,989 47.20%
NOSH 1,933,615 1,934,079 1,931,492 1,935,329 1,930,080 1,393,027 1,213,756 36.51%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 12.89% 18.70% 8.34% 3.54% 3.74% -2.98% 4.34% -
ROE 3.34% 5.66% 2.39% 1.46% 1.14% -2.03% 1.73% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 80.35 82.21 81.44 79.15 83.90 105.79 122.11 -24.40%
EPS 8.16 13.41 5.36 3.19 2.47 -4.36 3.78 67.26%
DPS 0.00 2.50 1.50 0.00 0.00 2.50 0.00 -
NAPS 2.44 2.37 2.24 2.19 2.17 2.15 2.18 7.82%
Adjusted Per Share Value based on latest NOSH - 1,935,329
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 80.36 82.25 81.37 79.23 83.76 76.23 76.66 3.20%
EPS 8.16 13.42 5.36 3.19 2.47 -3.14 2.37 128.53%
DPS 0.00 2.50 1.50 0.00 0.00 1.80 0.00 -
NAPS 2.4405 2.371 2.238 2.1924 2.1665 1.5492 1.3687 47.19%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.04 1.16 1.01 1.16 1.04 0.69 0.73 -
P/RPS 1.29 1.41 1.24 1.47 1.24 0.65 0.60 66.81%
P/EPS 12.75 8.65 18.84 36.36 42.11 -15.83 19.31 -24.23%
EY 7.85 11.56 5.31 2.75 2.38 -6.32 5.18 32.03%
DY 0.00 2.16 1.49 0.00 0.00 3.62 0.00 -
P/NAPS 0.43 0.49 0.45 0.53 0.48 0.32 0.33 19.35%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 25/05/10 25/02/10 26/11/09 28/08/09 28/05/09 26/02/09 -
Price 1.08 0.97 1.00 1.04 1.14 0.99 0.74 -
P/RPS 1.34 1.18 1.23 1.31 1.36 0.94 0.61 69.22%
P/EPS 13.24 7.23 18.66 32.60 46.15 -22.71 19.58 -23.01%
EY 7.56 13.82 5.36 3.07 2.17 -4.40 5.11 29.93%
DY 0.00 2.58 1.50 0.00 0.00 2.53 0.00 -
P/NAPS 0.44 0.41 0.45 0.47 0.53 0.46 0.34 18.81%

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