[DRBHCOM] QoQ Quarter Result on 31-Dec-2008 [#3]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -26.02%
YoY- -72.92%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,531,731 1,619,249 1,473,665 1,482,115 1,603,470 1,542,177 1,366,065 7.92%
PBT 76,662 86,988 -59,297 88,644 95,152 650,444 59,194 18.79%
Tax -22,382 -26,487 15,314 -24,294 -18,328 -22,254 -344 1513.58%
NP 54,280 60,501 -43,983 64,350 76,824 628,190 58,850 -5.24%
-
NP to SH 61,737 47,673 -60,736 45,880 62,019 613,344 38,894 36.03%
-
Tax Rate 29.20% 30.45% - 27.41% 19.26% 3.42% 0.58% -
Total Cost 1,477,451 1,558,748 1,517,648 1,417,765 1,526,646 913,987 1,307,215 8.49%
-
Net Worth 4,238,370 4,188,275 2,995,009 2,645,989 3,443,262 3,506,550 2,911,675 28.41%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 34,825 - - 134,316 35,262 -
Div Payout % - - 0.00% - - 21.90% 90.66% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 4,238,370 4,188,275 2,995,009 2,645,989 3,443,262 3,506,550 2,911,675 28.41%
NOSH 1,935,329 1,930,080 1,393,027 1,213,756 1,006,801 1,007,629 1,007,500 54.46%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 3.54% 3.74% -2.98% 4.34% 4.79% 40.73% 4.31% -
ROE 1.46% 1.14% -2.03% 1.73% 1.80% 17.49% 1.34% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 79.15 83.90 105.79 122.11 159.26 153.05 135.59 -30.12%
EPS 3.19 2.47 -4.36 3.78 6.16 60.87 3.86 -11.92%
DPS 0.00 0.00 2.50 0.00 0.00 13.33 3.50 -
NAPS 2.19 2.17 2.15 2.18 3.42 3.48 2.89 -16.86%
Adjusted Per Share Value based on latest NOSH - 1,213,756
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 79.23 83.76 76.23 76.66 82.94 79.77 70.66 7.92%
EPS 3.19 2.47 -3.14 2.37 3.21 31.73 2.01 36.02%
DPS 0.00 0.00 1.80 0.00 0.00 6.95 1.82 -
NAPS 2.1924 2.1665 1.5492 1.3687 1.7811 1.8138 1.5061 28.41%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.16 1.04 0.69 0.73 0.88 0.96 1.27 -
P/RPS 1.47 1.24 0.65 0.60 0.55 0.63 0.94 34.69%
P/EPS 36.36 42.11 -15.83 19.31 14.29 1.58 32.90 6.88%
EY 2.75 2.38 -6.32 5.18 7.00 63.41 3.04 -6.45%
DY 0.00 0.00 3.62 0.00 0.00 13.89 2.76 -
P/NAPS 0.53 0.48 0.32 0.33 0.26 0.28 0.44 13.19%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 28/08/09 28/05/09 26/02/09 26/11/08 29/08/08 29/05/08 -
Price 1.04 1.14 0.99 0.74 0.71 0.99 1.19 -
P/RPS 1.31 1.36 0.94 0.61 0.45 0.65 0.88 30.34%
P/EPS 32.60 46.15 -22.71 19.58 11.53 1.63 30.83 3.78%
EY 3.07 2.17 -4.40 5.11 8.68 61.48 3.24 -3.52%
DY 0.00 0.00 2.53 0.00 0.00 13.46 2.94 -
P/NAPS 0.47 0.53 0.46 0.34 0.21 0.28 0.41 9.52%

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