[DRBHCOM] QoQ Quarter Result on 31-Mar-2009 [#4]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -232.38%
YoY- -256.16%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,573,071 1,531,731 1,619,249 1,473,665 1,482,115 1,603,470 1,542,177 1.32%
PBT 175,457 76,662 86,988 -59,297 88,644 95,152 650,444 -58.15%
Tax -44,309 -22,382 -26,487 15,314 -24,294 -18,328 -22,254 58.06%
NP 131,148 54,280 60,501 -43,983 64,350 76,824 628,190 -64.70%
-
NP to SH 103,528 61,737 47,673 -60,736 45,880 62,019 613,344 -69.35%
-
Tax Rate 25.25% 29.20% 30.45% - 27.41% 19.26% 3.42% -
Total Cost 1,441,923 1,477,451 1,558,748 1,517,648 1,417,765 1,526,646 913,987 35.40%
-
Net Worth 4,326,543 4,238,370 4,188,275 2,995,009 2,645,989 3,443,262 3,506,550 14.99%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 28,972 - - 34,825 - - 134,316 -63.93%
Div Payout % 27.99% - - 0.00% - - 21.90% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 4,326,543 4,238,370 4,188,275 2,995,009 2,645,989 3,443,262 3,506,550 14.99%
NOSH 1,931,492 1,935,329 1,930,080 1,393,027 1,213,756 1,006,801 1,007,629 54.12%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 8.34% 3.54% 3.74% -2.98% 4.34% 4.79% 40.73% -
ROE 2.39% 1.46% 1.14% -2.03% 1.73% 1.80% 17.49% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 81.44 79.15 83.90 105.79 122.11 159.26 153.05 -34.25%
EPS 5.36 3.19 2.47 -4.36 3.78 6.16 60.87 -80.11%
DPS 1.50 0.00 0.00 2.50 0.00 0.00 13.33 -76.59%
NAPS 2.24 2.19 2.17 2.15 2.18 3.42 3.48 -25.39%
Adjusted Per Share Value based on latest NOSH - 1,393,027
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 81.37 79.23 83.76 76.23 76.66 82.94 79.77 1.32%
EPS 5.36 3.19 2.47 -3.14 2.37 3.21 31.73 -69.34%
DPS 1.50 0.00 0.00 1.80 0.00 0.00 6.95 -63.91%
NAPS 2.238 2.1924 2.1665 1.5492 1.3687 1.7811 1.8138 14.99%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.01 1.16 1.04 0.69 0.73 0.88 0.96 -
P/RPS 1.24 1.47 1.24 0.65 0.60 0.55 0.63 56.86%
P/EPS 18.84 36.36 42.11 -15.83 19.31 14.29 1.58 419.58%
EY 5.31 2.75 2.38 -6.32 5.18 7.00 63.41 -80.77%
DY 1.49 0.00 0.00 3.62 0.00 0.00 13.89 -77.33%
P/NAPS 0.45 0.53 0.48 0.32 0.33 0.26 0.28 37.08%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 28/08/09 28/05/09 26/02/09 26/11/08 29/08/08 -
Price 1.00 1.04 1.14 0.99 0.74 0.71 0.99 -
P/RPS 1.23 1.31 1.36 0.94 0.61 0.45 0.65 52.81%
P/EPS 18.66 32.60 46.15 -22.71 19.58 11.53 1.63 405.69%
EY 5.36 3.07 2.17 -4.40 5.11 8.68 61.48 -80.25%
DY 1.50 0.00 0.00 2.53 0.00 0.00 13.46 -76.74%
P/NAPS 0.45 0.47 0.53 0.46 0.34 0.21 0.28 37.08%

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