[DRBHCOM] QoQ TTM Result on 30-Jun-2010 [#1]

Stock

[DRBHCOM] DRB-HICOM BHD

Announcement Date

26-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Mar-2011

Quarter

30-Jun-2010 [#1]

Profit Trend

QoQ- 23.31%

YoY- 514.12%

Quarter Report

DRB-HICOM Interim Report Jun10.doc

Latest QR

Upcoming QR

DRBHCOM's Result

DRBHCOM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
TTM Result
Revenue	6,804,064	6,396,257	6,364,413	6,248,468	6,314,134	6,197,716	6,106,760	7.48%
YoY %	6.38%	0.50%	1.86%	-1.04%	1.88%	1.49%	-	-
Horiz. %	111.42%	104.74%	104.22%	102.32%	103.40%	101.49%	100.00%	-
PBT	701,524	885,713	903,890	794,381	657,894	279,810	192,997	136.59%
YoY %	-20.80%	-2.01%	13.79%	20.75%	135.12%	44.98%	-	-
Horiz. %	363.49%	458.93%	468.34%	411.60%	340.88%	144.98%	100.00%	-
Tax	-131,318	-108,573	-120,230	-111,394	-114,629	-77,864	-57,849	72.81%
YoY %	-20.95%	9.70%	-7.93%	2.82%	-47.22%	-34.60%	-	-
Horiz. %	227.00%	187.68%	207.83%	192.56%	198.15%	134.60%	100.00%	-
NP	570,206	777,140	783,660	682,987	543,265	201,946	135,148	161.33%
YoY %	-26.63%	-0.83%	14.74%	25.72%	169.01%	49.43%	-	-
Horiz. %	421.91%	575.03%	579.85%	505.36%	401.98%	149.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	472,468	659,432	652,862	582,408	472,298	152,202	94,554	192.56%
YoY %	-28.35%	1.01%	12.10%	23.31%	210.31%	60.97%	-	-
Horiz. %	499.68%	697.41%	690.46%	615.95%	499.50%	160.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.72%	12.26%	13.30%	14.02%	17.42%	27.83%	29.97%	-
YoY %	52.69%	-7.82%	-5.14%	-19.52%	-37.41%	-7.14%	-	-
Horiz. %	62.46%	40.91%	44.38%	46.78%	58.12%	92.86%	100.00%	-
Total Cost	6,233,858	5,619,117	5,580,753	5,565,481	5,770,869	5,995,770	5,971,612	2.90%
YoY %	10.94%	0.69%	0.27%	-3.56%	-3.75%	0.40%	-	-
Horiz. %	104.39%	94.10%	93.45%	93.20%	96.64%	100.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,980,844	4,914,743	4,831,542	4,718,021	4,583,767	4,326,543	4,238,370	11.37%
YoY %	1.34%	1.72%	2.41%	2.93%	5.95%	2.08%	-	-
Horiz. %	117.52%	115.96%	114.00%	111.32%	108.15%	102.08%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Dividend
Div	115,921	87,050	77,324	77,324	77,324	63,798	34,825	123.09%
YoY %	33.17%	12.58%	0.00%	0.00%	21.20%	83.20%	-	-
Horiz. %	332.87%	249.96%	222.04%	222.04%	222.04%	183.20%	100.00%	-
Div Payout %	24.54%	13.20%	11.84%	13.28%	16.37%	41.92%	36.83%	-
YoY %	85.91%	11.49%	-10.84%	-18.88%	-60.95%	13.82%	-	-
Horiz. %	66.63%	35.84%	32.15%	36.06%	44.45%	113.82%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Equity
Net Worth	4,980,844	4,914,743	4,831,542	4,718,021	4,583,767	4,326,543	4,238,370	11.37%
YoY %	1.34%	1.72%	2.41%	2.93%	5.95%	2.08%	-	-
Horiz. %	117.52%	115.96%	114.00%	111.32%	108.15%	102.08%	100.00%	-
NOSH	1,930,560	1,934,938	1,932,616	1,933,615	1,934,079	1,931,492	1,935,329	-0.16%
YoY %	-0.23%	0.12%	-0.05%	-0.02%	0.13%	-0.20%	-	-
Horiz. %	99.75%	99.98%	99.86%	99.91%	99.94%	99.80%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Ratio Analysis
NP Margin	8.38%	12.15%	12.31%	10.93%	8.60%	3.26%	2.21%	-
YoY %	-31.03%	-1.30%	12.63%	27.09%	163.80%	47.51%	-	-
Horiz. %	379.19%	549.77%	557.01%	494.57%	389.14%	147.51%	100.00%	-
ROE	9.49%	13.42%	13.51%	12.34%	10.30%	3.52%	2.23%	-
YoY %	-29.28%	-0.67%	9.48%	19.81%	192.61%	57.85%	-	-
Horiz. %	425.56%	601.79%	605.83%	553.36%	461.88%	157.85%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	352.44	330.57	329.32	323.15	326.47	320.88	315.54	7.65%
YoY %	6.62%	0.38%	1.91%	-1.02%	1.74%	1.69%	-	-
Horiz. %	111.69%	104.76%	104.37%	102.41%	103.46%	101.69%	100.00%	-
EPS	24.47	34.08	33.78	30.12	24.42	7.88	4.89	192.84%
YoY %	-28.20%	0.89%	12.15%	23.34%	209.90%	61.15%	-	-
Horiz. %	500.41%	696.93%	690.80%	615.95%	499.39%	161.15%	100.00%	-
DPS	6.00	4.50	4.00	4.00	4.00	3.30	1.80	123.30%
YoY %	33.33%	12.50%	0.00%	0.00%	21.21%	83.33%	-	-
Horiz. %	333.33%	250.00%	222.22%	222.22%	222.22%	183.33%	100.00%	-
NAPS	2.58	2.54	2.50	2.44	2.37	2.24	2.19	11.55%
YoY %	1.57%	1.60%	2.46%	2.95%	5.80%	2.28%	-	-
Horiz. %	117.81%	115.98%	114.16%	111.42%	108.22%	102.28%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,933,615
RPS	351.95	330.86	329.21	323.21	326.61	320.59	315.88	7.48%
YoY %	6.37%	0.50%	1.86%	-1.04%	1.88%	1.49%	-	-
Horiz. %	111.42%	104.74%	104.22%	102.32%	103.40%	101.49%	100.00%	-
EPS	24.44	34.11	33.77	30.13	24.43	7.87	4.89	192.60%
YoY %	-28.35%	1.01%	12.08%	23.33%	210.42%	60.94%	-	-
Horiz. %	499.80%	697.55%	690.59%	616.16%	499.59%	160.94%	100.00%	-
DPS	6.00	4.50	4.00	4.00	4.00	3.30	1.80	123.30%
YoY %	33.33%	12.50%	0.00%	0.00%	21.21%	83.33%	-	-
Horiz. %	333.33%	250.00%	222.22%	222.22%	222.22%	183.33%	100.00%	-
NAPS	2.5764	2.5422	2.4992	2.4405	2.371	2.238	2.1924	11.37%
YoY %	1.35%	1.72%	2.41%	2.93%	5.94%	2.08%	-	-
Horiz. %	117.52%	115.96%	113.99%	111.32%	108.15%	102.08%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	-
Price	2.30	1.94	1.25	1.04	1.16	1.01	1.16	-
P/RPS	0.65	0.59	0.38	0.32	0.36	0.31	0.37	45.64%
YoY %	10.17%	55.26%	18.75%	-11.11%	16.13%	-16.22%	-	-
Horiz. %	175.68%	159.46%	102.70%	86.49%	97.30%	83.78%	100.00%	-
P/EPS	9.40	5.69	3.70	3.45	4.75	12.82	23.74	-46.10%
YoY %	65.20%	53.78%	7.25%	-27.37%	-62.95%	-46.00%	-	-
Horiz. %	39.60%	23.97%	15.59%	14.53%	20.01%	54.00%	100.00%	-
EY	10.64	17.57	27.02	28.96	21.05	7.80	4.21	85.64%
YoY %	-39.44%	-34.97%	-6.70%	37.58%	169.87%	85.27%	-	-
Horiz. %	252.73%	417.34%	641.81%	687.89%	500.00%	185.27%	100.00%	-
DY	2.61	2.32	3.20	3.85	3.45	3.27	1.55	41.58%
YoY %	12.50%	-27.50%	-16.88%	11.59%	5.50%	110.97%	-	-
Horiz. %	168.39%	149.68%	206.45%	248.39%	222.58%	210.97%	100.00%	-
P/NAPS	0.89	0.76	0.50	0.43	0.49	0.45	0.53	41.32%
YoY %	17.11%	52.00%	16.28%	-12.24%	8.89%	-15.09%	-	-
Horiz. %	167.92%	143.40%	94.34%	81.13%	92.45%	84.91%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	26/05/11	25/02/11	25/11/10	26/08/10	25/05/10	25/02/10	26/11/09	-
Price	2.23	1.98	1.30	1.08	0.97	1.00	1.04	-
P/RPS	0.63	0.60	0.39	0.33	0.30	0.31	0.33	53.95%
YoY %	5.00%	53.85%	18.18%	10.00%	-3.23%	-6.06%	-	-
Horiz. %	190.91%	181.82%	118.18%	100.00%	90.91%	93.94%	100.00%	-
P/EPS	9.11	5.81	3.85	3.59	3.97	12.69	21.29	-43.24%
YoY %	56.80%	50.91%	7.24%	-9.57%	-68.72%	-40.39%	-	-
Horiz. %	42.79%	27.29%	18.08%	16.86%	18.65%	59.61%	100.00%	-
EY	10.97	17.21	25.99	27.89	25.18	7.88	4.70	76.04%
YoY %	-36.26%	-33.78%	-6.81%	10.76%	219.54%	67.66%	-	-
Horiz. %	233.40%	366.17%	552.98%	593.40%	535.74%	167.66%	100.00%	-
DY	2.69	2.27	3.08	3.70	4.12	3.30	1.73	34.25%
YoY %	18.50%	-26.30%	-16.76%	-10.19%	24.85%	90.75%	-	-
Horiz. %	155.49%	131.21%	178.03%	213.87%	238.15%	190.75%	100.00%	-
P/NAPS	0.86	0.78	0.52	0.44	0.41	0.45	0.47	49.65%
YoY %	10.26%	50.00%	18.18%	7.32%	-8.89%	-4.26%	-	-
Horiz. %	182.98%	165.96%	110.64%	93.62%	87.23%	95.74%	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