[DRBHCOM] QoQ Quarter Result on 31-Mar-2011 [#4]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- -34.24%
YoY- -72.09%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,694,572 1,476,900 1,582,541 1,997,890 1,604,915 1,647,676 1,553,583 5.94%
PBT 115,171 164,059 146,314 134,598 157,280 186,171 223,475 -35.64%
Tax -22,014 -42,717 -37,655 -44,196 -32,652 -31,218 -23,252 -3.57%
NP 93,157 121,342 108,659 90,402 124,628 154,953 200,223 -39.87%
-
NP to SH 79,576 104,278 91,067 72,396 110,098 132,191 157,783 -36.56%
-
Tax Rate 19.11% 26.04% 25.74% 32.84% 20.76% 16.77% 10.40% -
Total Cost 1,601,415 1,355,558 1,473,882 1,907,488 1,480,287 1,492,723 1,353,360 11.83%
-
Net Worth 5,161,742 5,107,494 5,085,057 4,980,844 4,914,743 4,831,542 4,718,021 6.15%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 38,664 - - 77,222 38,698 - - -
Div Payout % 48.59% - - 106.67% 35.15% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 5,161,742 5,107,494 5,085,057 4,980,844 4,914,743 4,831,542 4,718,021 6.15%
NOSH 1,933,237 1,934,656 1,933,481 1,930,560 1,934,938 1,932,616 1,933,615 -0.01%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.50% 8.22% 6.87% 4.52% 7.77% 9.40% 12.89% -
ROE 1.54% 2.04% 1.79% 1.45% 2.24% 2.74% 3.34% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 87.65 76.34 81.85 103.49 82.94 85.26 80.35 5.95%
EPS 4.12 5.39 4.71 3.75 5.69 6.84 8.16 -36.51%
DPS 2.00 0.00 0.00 4.00 2.00 0.00 0.00 -
NAPS 2.67 2.64 2.63 2.58 2.54 2.50 2.44 6.17%
Adjusted Per Share Value based on latest NOSH - 1,930,560
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 87.65 76.40 81.86 103.34 83.02 85.23 80.36 5.94%
EPS 4.12 5.39 4.71 3.74 5.70 6.84 8.16 -36.51%
DPS 2.00 0.00 0.00 3.99 2.00 0.00 0.00 -
NAPS 2.67 2.6419 2.6303 2.5764 2.5422 2.4992 2.4405 6.15%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.04 1.74 2.27 2.30 1.94 1.25 1.04 -
P/RPS 2.33 2.28 2.77 2.22 2.34 1.47 1.29 48.15%
P/EPS 49.56 32.28 48.20 61.33 34.09 18.27 12.75 146.60%
EY 2.02 3.10 2.07 1.63 2.93 5.47 7.85 -59.44%
DY 0.98 0.00 0.00 1.74 1.03 0.00 0.00 -
P/NAPS 0.76 0.66 0.86 0.89 0.76 0.50 0.43 46.03%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 24/11/11 25/08/11 26/05/11 25/02/11 25/11/10 26/08/10 -
Price 2.57 2.08 2.07 2.23 1.98 1.30 1.08 -
P/RPS 2.93 2.72 2.53 2.15 2.39 1.52 1.34 68.22%
P/EPS 62.44 38.59 43.95 59.47 34.80 19.01 13.24 180.42%
EY 1.60 2.59 2.28 1.68 2.87 5.26 7.56 -64.38%
DY 0.78 0.00 0.00 1.79 1.01 0.00 0.00 -
P/NAPS 0.96 0.79 0.79 0.86 0.78 0.52 0.44 67.98%

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