[DRBHCOM] QoQ TTM Result on 30-Jun-2008 [#1]

Stock

[DRBHCOM] DRB-HICOM BHD

Announcement Date

29-Aug-2008

Admission Sponsor

Sponsor

Financial Year

31-Mar-2009

Quarter

30-Jun-2008 [#1]

Profit Trend

QoQ- 196.12%

YoY- 589.0%

Quarter Report

DRB-HICOM Interim Report June08.doc

Latest QR

Upcoming QR

DRBHCOM's Result

DRBHCOM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
TTM Result
Revenue	6,101,427	5,993,827	5,526,123	4,762,522	4,012,379	3,327,906	2,959,541	61.91%
YoY %	1.80%	8.46%	16.03%	18.70%	20.57%	12.45%	-	-
Horiz. %	206.16%	202.53%	186.72%	160.92%	135.57%	112.45%	100.00%	-
PBT	774,943	893,434	992,036	962,645	376,073	377,966	247,306	113.98%
YoY %	-13.26%	-9.94%	3.05%	155.97%	-0.50%	52.83%	-	-
Horiz. %	313.35%	361.27%	401.14%	389.25%	152.07%	152.83%	100.00%	-
Tax	-49,562	-65,220	-43,991	-38,517	-24,344	-35,891	-34,432	27.45%
YoY %	24.01%	-48.26%	-14.21%	-58.22%	32.17%	-4.24%	-	-
Horiz. %	143.94%	189.42%	127.76%	111.86%	70.70%	104.24%	100.00%	-
NP	725,381	828,214	948,045	924,128	351,729	342,075	212,874	126.27%
YoY %	-12.42%	-12.64%	2.59%	162.74%	2.82%	60.69%	-	-
Horiz. %	340.76%	389.06%	445.35%	434.12%	165.23%	160.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	660,507	760,137	883,655	865,831	292,395	270,573	147,934	170.90%
YoY %	-13.11%	-13.98%	2.06%	196.12%	8.07%	82.90%	-	-
Horiz. %	446.49%	513.84%	597.33%	585.28%	197.65%	182.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.40%	7.30%	4.43%	4.00%	6.47%	9.50%	13.92%	-
YoY %	-12.33%	64.79%	10.75%	-38.18%	-31.89%	-31.75%	-	-
Horiz. %	45.98%	52.44%	31.82%	28.74%	46.48%	68.25%	100.00%	-
Total Cost	5,376,046	5,165,613	4,578,078	3,838,394	3,660,650	2,985,831	2,746,667	56.40%
YoY %	4.07%	12.83%	19.27%	4.86%	22.60%	8.71%	-	-
Horiz. %	195.73%	188.07%	166.68%	139.75%	133.28%	108.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,995,009	2,645,989	3,443,262	3,506,550	2,911,675	2,841,774	2,667,807	8.01%
YoY %	13.19%	-23.15%	-1.80%	20.43%	2.46%	6.52%	-	-
Horiz. %	112.26%	99.18%	129.07%	131.44%	109.14%	106.52%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Dividend
Div	169,142	169,579	169,579	184,680	50,363	40,355	50,389	124.02%
YoY %	-0.26%	0.00%	-8.18%	266.70%	24.80%	-19.91%	-	-
Horiz. %	335.67%	336.54%	336.54%	366.51%	99.95%	80.09%	100.00%	-
Div Payout %	25.61%	22.31%	19.19%	21.33%	17.22%	14.91%	34.06%	-
YoY %	14.79%	16.26%	-10.03%	23.87%	15.49%	-56.22%	-	-
Horiz. %	75.19%	65.50%	56.34%	62.62%	50.56%	43.78%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Equity
Net Worth	2,995,009	2,645,989	3,443,262	3,506,550	2,911,675	2,841,774	2,667,807	8.01%
YoY %	13.19%	-23.15%	-1.80%	20.43%	2.46%	6.52%	-	-
Horiz. %	112.26%	99.18%	129.07%	131.44%	109.14%	106.52%	100.00%	-
NOSH	1,393,027	1,213,756	1,006,801	1,007,629	1,007,500	1,007,721	1,006,719	24.15%
YoY %	14.77%	20.56%	-0.08%	0.01%	-0.02%	0.10%	-	-
Horiz. %	138.37%	120.57%	100.01%	100.09%	100.08%	100.10%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Ratio Analysis
NP Margin	11.89%	13.82%	17.16%	19.40%	8.77%	10.28%	7.19%	-
YoY %	-13.97%	-19.46%	-11.55%	121.21%	-14.69%	42.98%	-	-
Horiz. %	165.37%	192.21%	238.66%	269.82%	121.97%	142.98%	100.00%	-
ROE	22.05%	28.73%	25.66%	24.69%	10.04%	9.52%	5.55%	-
YoY %	-23.25%	11.96%	3.93%	145.92%	5.46%	71.53%	-	-
Horiz. %	397.30%	517.66%	462.34%	444.86%	180.90%	171.53%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Per Share
RPS	438.00	493.82	548.88	472.65	398.25	330.24	293.98	30.41%
YoY %	-11.30%	-10.03%	16.13%	18.68%	20.59%	12.33%	-	-
Horiz. %	148.99%	167.98%	186.71%	160.78%	135.47%	112.33%	100.00%	-
EPS	47.42	62.63	87.77	85.93	29.02	26.85	14.69	118.26%
YoY %	-24.29%	-28.64%	2.14%	196.11%	8.08%	82.78%	-	-
Horiz. %	322.80%	426.34%	597.48%	584.96%	197.55%	182.78%	100.00%	-
DPS	12.14	13.97	16.83	18.33	5.00	4.00	5.00	80.55%
YoY %	-13.10%	-16.99%	-8.18%	266.60%	25.00%	-20.00%	-	-
Horiz. %	242.80%	279.40%	336.60%	366.60%	100.00%	80.00%	100.00%	-
NAPS	2.15	2.18	3.42	3.48	2.89	2.82	2.65	-13.00%
YoY %	-1.38%	-36.26%	-1.72%	20.42%	2.48%	6.42%	-	-
Horiz. %	81.13%	82.26%	129.06%	131.32%	109.06%	106.42%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,007,629
RPS	315.61	310.04	285.85	246.35	207.55	172.14	153.09	61.91%
YoY %	1.80%	8.46%	16.03%	18.69%	20.57%	12.44%	-	-
Horiz. %	206.16%	202.52%	186.72%	160.92%	135.57%	112.44%	100.00%	-
EPS	34.17	39.32	45.71	44.79	15.12	14.00	7.65	170.97%
YoY %	-13.10%	-13.98%	2.05%	196.23%	8.00%	83.01%	-	-
Horiz. %	446.67%	513.99%	597.52%	585.49%	197.65%	183.01%	100.00%	-
DPS	8.75	8.77	8.77	9.55	2.61	2.09	2.61	123.83%
YoY %	-0.23%	0.00%	-8.17%	265.90%	24.88%	-19.92%	-	-
Horiz. %	335.25%	336.02%	336.02%	365.90%	100.00%	80.08%	100.00%	-
NAPS	1.5492	1.3687	1.7811	1.8138	1.5061	1.47	1.38	8.00%
YoY %	13.19%	-23.15%	-1.80%	20.43%	2.46%	6.52%	-	-
Horiz. %	112.26%	99.18%	129.07%	131.43%	109.14%	106.52%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	-
Price	0.69	0.73	0.88	0.96	1.27	1.59	1.92	-
P/RPS	0.16	0.15	0.16	0.20	0.32	0.48	0.65	-60.68%
YoY %	6.67%	-6.25%	-20.00%	-37.50%	-33.33%	-26.15%	-	-
Horiz. %	24.62%	23.08%	24.62%	30.77%	49.23%	73.85%	100.00%	-
P/EPS	1.46	1.17	1.00	1.12	4.38	5.92	13.07	-76.77%
YoY %	24.79%	17.00%	-10.71%	-74.43%	-26.01%	-54.71%	-	-
Horiz. %	11.17%	8.95%	7.65%	8.57%	33.51%	45.29%	100.00%	-
EY	68.72	85.79	99.74	89.51	22.85	16.89	7.65	331.55%
YoY %	-19.90%	-13.99%	11.43%	291.73%	35.29%	120.78%	-	-
Horiz. %	898.30%	1,121.44%	1,303.79%	1,170.07%	298.69%	220.78%	100.00%	-
DY	17.60	19.14	19.13	19.09	3.94	2.52	2.60	257.42%
YoY %	-8.05%	0.05%	0.21%	384.52%	56.35%	-3.08%	-	-
Horiz. %	676.92%	736.15%	735.77%	734.23%	151.54%	96.92%	100.00%	-
P/NAPS	0.32	0.33	0.26	0.28	0.44	0.56	0.72	-41.73%
YoY %	-3.03%	26.92%	-7.14%	-36.36%	-21.43%	-22.22%	-	-
Horiz. %	44.44%	45.83%	36.11%	38.89%	61.11%	77.78%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	28/05/09	26/02/09	26/11/08	29/08/08	29/05/08	28/02/08	30/11/07	-
Price	0.99	0.74	0.71	0.99	1.19	1.39	1.65	-
P/RPS	0.23	0.15	0.13	0.21	0.30	0.42	0.56	-44.71%
YoY %	53.33%	15.38%	-38.10%	-30.00%	-28.57%	-25.00%	-	-
Horiz. %	41.07%	26.79%	23.21%	37.50%	53.57%	75.00%	100.00%	-
P/EPS	2.09	1.18	0.81	1.15	4.10	5.18	11.23	-67.36%
YoY %	77.12%	45.68%	-29.57%	-71.95%	-20.85%	-53.87%	-	-
Horiz. %	18.61%	10.51%	7.21%	10.24%	36.51%	46.13%	100.00%	-
EY	47.89	84.63	123.62	86.80	24.39	19.32	8.91	206.52%
YoY %	-43.41%	-31.54%	42.42%	255.88%	26.24%	116.84%	-	-
Horiz. %	537.49%	949.83%	1,387.43%	974.19%	273.74%	216.84%	100.00%	-
DY	12.26	18.88	23.70	18.52	4.20	2.88	3.03	153.70%
YoY %	-35.06%	-20.34%	27.97%	340.95%	45.83%	-4.95%	-	-
Horiz. %	404.62%	623.10%	782.18%	611.22%	138.61%	95.05%	100.00%	-
P/NAPS	0.46	0.34	0.21	0.28	0.41	0.49	0.62	-18.02%
YoY %	35.29%	61.90%	-25.00%	-31.71%	-16.33%	-20.97%	-	-
Horiz. %	74.19%	54.84%	33.87%	45.16%	66.13%	79.03%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos