[DRBHCOM] QoQ Quarter Result on 30-Sep-2011 [#2]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 14.51%
YoY- -21.12%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 3,463,053 2,124,192 1,694,572 1,476,900 1,582,541 1,997,890 1,604,915 67.06%
PBT 97,915 1,395,855 115,171 164,059 146,314 134,598 157,280 -27.11%
Tax -44,530 -44,405 -22,014 -42,717 -37,655 -44,196 -32,652 23.00%
NP 53,385 1,351,450 93,157 121,342 108,659 90,402 124,628 -43.20%
-
NP to SH 32,601 1,321,999 79,576 104,278 91,067 72,396 110,098 -55.60%
-
Tax Rate 45.48% 3.18% 19.11% 26.04% 25.74% 32.84% 20.76% -
Total Cost 3,409,668 772,742 1,601,415 1,355,558 1,473,882 1,907,488 1,480,287 74.50%
-
Net Worth 6,302,352 6,553,673 5,161,742 5,107,494 5,085,057 4,980,844 4,914,743 18.05%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - 77,329 38,664 - - 77,222 38,698 -
Div Payout % - 5.85% 48.59% - - 106.67% 35.15% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 6,302,352 6,553,673 5,161,742 5,107,494 5,085,057 4,980,844 4,914,743 18.05%
NOSH 1,933,237 1,933,237 1,933,237 1,934,656 1,933,481 1,930,560 1,934,938 -0.05%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 1.54% 63.62% 5.50% 8.22% 6.87% 4.52% 7.77% -
ROE 0.52% 20.17% 1.54% 2.04% 1.79% 1.45% 2.24% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 179.13 109.88 87.65 76.34 81.85 103.49 82.94 67.16%
EPS 1.69 68.38 4.12 5.39 4.71 3.75 5.69 -55.51%
DPS 0.00 4.00 2.00 0.00 0.00 4.00 2.00 -
NAPS 3.26 3.39 2.67 2.64 2.63 2.58 2.54 18.11%
Adjusted Per Share Value based on latest NOSH - 1,934,656
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 179.13 109.88 87.65 76.40 81.86 103.34 83.02 67.05%
EPS 1.69 68.38 4.12 5.39 4.71 3.74 5.70 -55.56%
DPS 0.00 4.00 2.00 0.00 0.00 3.99 2.00 -
NAPS 3.26 3.39 2.67 2.6419 2.6303 2.5764 2.5422 18.05%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.52 2.52 2.04 1.74 2.27 2.30 1.94 -
P/RPS 1.41 2.29 2.33 2.28 2.77 2.22 2.34 -28.68%
P/EPS 149.44 3.69 49.56 32.28 48.20 61.33 34.09 168.09%
EY 0.67 27.14 2.02 3.10 2.07 1.63 2.93 -62.63%
DY 0.00 1.59 0.98 0.00 0.00 1.74 1.03 -
P/NAPS 0.77 0.74 0.76 0.66 0.86 0.89 0.76 0.87%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 29/05/12 24/02/12 24/11/11 25/08/11 26/05/11 25/02/11 -
Price 2.55 2.43 2.57 2.08 2.07 2.23 1.98 -
P/RPS 1.42 2.21 2.93 2.72 2.53 2.15 2.39 -29.34%
P/EPS 151.21 3.55 62.44 38.59 43.95 59.47 34.80 166.51%
EY 0.66 28.14 1.60 2.59 2.28 1.68 2.87 -62.49%
DY 0.00 1.65 0.78 0.00 0.00 1.79 1.01 -
P/NAPS 0.78 0.72 0.96 0.79 0.79 0.86 0.78 0.00%

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