[DRBHCOM] QoQ Quarter Result on 31-Mar-2006 [#4]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
02-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 25.64%
YoY- -2082.47%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 646,046 800,511 777,272 708,343 883,212 928,355 1,002,925 -25.35%
PBT 56,586 40,002 29,456 -179,828 -185,980 52,640 97,917 -30.55%
Tax -1,606 -5,506 -11,597 60,531 2,345 -6,337 -6,369 -59.98%
NP 54,980 34,496 17,859 -119,297 -183,635 46,303 91,548 -28.75%
-
NP to SH 46,759 21,925 9,317 -132,956 -178,801 32,540 55,735 -11.01%
-
Tax Rate 2.84% 13.76% 39.37% - - 12.04% 6.50% -
Total Cost 591,066 766,015 759,413 827,640 1,066,847 882,052 911,377 -25.01%
-
Net Worth 2,548,666 2,512,865 2,504,569 2,433,648 3,185,617 1,971,787 1,970,464 18.65%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 10,034 - - 19,785 - - - -
Div Payout % 21.46% - - 0.00% - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 2,548,666 2,512,865 2,504,569 2,433,648 3,185,617 1,971,787 1,970,464 18.65%
NOSH 1,003,412 1,001,141 1,001,827 989,288 986,259 985,893 985,232 1.22%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 8.51% 4.31% 2.30% -16.84% -20.79% 4.99% 9.13% -
ROE 1.83% 0.87% 0.37% -5.46% -5.61% 1.65% 2.83% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 64.38 79.96 77.59 71.60 89.55 94.16 101.80 -26.26%
EPS 4.66 2.19 0.93 -13.44 -18.13 3.30 5.65 -12.02%
DPS 1.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 2.54 2.51 2.50 2.46 3.23 2.00 2.00 17.22%
Adjusted Per Share Value based on latest NOSH - 989,288
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 33.42 41.41 40.21 36.64 45.69 48.02 51.88 -25.35%
EPS 2.42 1.13 0.48 -6.88 -9.25 1.68 2.88 -10.92%
DPS 0.52 0.00 0.00 1.02 0.00 0.00 0.00 -
NAPS 1.3183 1.2998 1.2955 1.2588 1.6478 1.0199 1.0193 18.65%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.68 1.44 1.43 1.44 1.19 1.57 1.47 -
P/RPS 2.61 1.80 1.84 2.01 1.33 1.67 1.44 48.49%
P/EPS 36.05 65.75 153.76 -10.71 -6.56 47.57 25.99 24.30%
EY 2.77 1.52 0.65 -9.33 -15.23 2.10 3.85 -19.65%
DY 0.60 0.00 0.00 1.39 0.00 0.00 0.00 -
P/NAPS 0.66 0.57 0.57 0.59 0.37 0.79 0.74 -7.32%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 23/02/07 28/11/06 29/08/06 02/06/06 27/02/06 28/11/05 29/08/05 -
Price 2.24 1.58 1.54 1.72 1.45 1.40 1.61 -
P/RPS 3.48 1.98 1.98 2.40 1.62 1.49 1.58 69.04%
P/EPS 48.07 72.15 165.59 -12.80 -8.00 42.42 28.46 41.69%
EY 2.08 1.39 0.60 -7.81 -12.50 2.36 3.51 -29.38%
DY 0.45 0.00 0.00 1.16 0.00 0.00 0.00 -
P/NAPS 0.88 0.63 0.62 0.70 0.45 0.70 0.81 5.66%

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