[DRBHCOM] QoQ TTM Result on 30-Jun-2009 [#1]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -85.64%
YoY- -89.05%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 6,314,134 6,197,716 6,106,760 6,178,499 6,101,427 5,993,827 5,526,123 9.30%
PBT 657,894 279,810 192,997 211,487 774,943 893,434 992,036 -23.97%
Tax -114,629 -77,864 -57,849 -53,795 -49,562 -65,220 -43,991 89.47%
NP 543,265 201,946 135,148 157,692 725,381 828,214 948,045 -31.03%
-
NP to SH 472,298 152,202 94,554 94,836 660,507 760,137 883,655 -34.16%
-
Tax Rate 17.42% 27.83% 29.97% 25.44% 6.40% 7.30% 4.43% -
Total Cost 5,770,869 5,995,770 5,971,612 6,020,807 5,376,046 5,165,613 4,578,078 16.70%
-
Net Worth 4,583,767 4,326,543 4,238,370 4,188,275 2,995,009 2,645,989 3,443,262 21.03%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 77,324 63,798 34,825 34,825 169,142 169,579 169,579 -40.78%
Div Payout % 16.37% 41.92% 36.83% 36.72% 25.61% 22.31% 19.19% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 4,583,767 4,326,543 4,238,370 4,188,275 2,995,009 2,645,989 3,443,262 21.03%
NOSH 1,934,079 1,931,492 1,935,329 1,930,080 1,393,027 1,213,756 1,006,801 54.59%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 8.60% 3.26% 2.21% 2.55% 11.89% 13.82% 17.16% -
ROE 10.30% 3.52% 2.23% 2.26% 22.05% 28.73% 25.66% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 326.47 320.88 315.54 320.12 438.00 493.82 548.88 -29.29%
EPS 24.42 7.88 4.89 4.91 47.42 62.63 87.77 -57.41%
DPS 4.00 3.30 1.80 1.80 12.14 13.97 16.83 -61.66%
NAPS 2.37 2.24 2.19 2.17 2.15 2.18 3.42 -21.70%
Adjusted Per Share Value based on latest NOSH - 1,930,080
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 326.61 320.59 315.88 319.59 315.61 310.04 285.85 9.30%
EPS 24.43 7.87 4.89 4.91 34.17 39.32 45.71 -34.16%
DPS 4.00 3.30 1.80 1.80 8.75 8.77 8.77 -40.77%
NAPS 2.371 2.238 2.1924 2.1665 1.5492 1.3687 1.7811 21.03%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.16 1.01 1.16 1.04 0.69 0.73 0.88 -
P/RPS 0.36 0.31 0.37 0.32 0.16 0.15 0.16 71.79%
P/EPS 4.75 12.82 23.74 21.17 1.46 1.17 1.00 182.84%
EY 21.05 7.80 4.21 4.72 68.72 85.79 99.74 -64.58%
DY 3.45 3.27 1.55 1.73 17.60 19.14 19.13 -68.11%
P/NAPS 0.49 0.45 0.53 0.48 0.32 0.33 0.26 52.63%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 25/02/10 26/11/09 28/08/09 28/05/09 26/02/09 26/11/08 -
Price 0.97 1.00 1.04 1.14 0.99 0.74 0.71 -
P/RPS 0.30 0.31 0.33 0.36 0.23 0.15 0.13 74.71%
P/EPS 3.97 12.69 21.29 23.20 2.09 1.18 0.81 188.81%
EY 25.18 7.88 4.70 4.31 47.89 84.63 123.62 -65.41%
DY 4.12 3.30 1.73 1.58 12.26 18.88 23.70 -68.88%
P/NAPS 0.41 0.45 0.47 0.53 0.46 0.34 0.21 56.27%

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