[DRBHCOM] QoQ TTM Result on 30-Sep-2010 [#2]

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
TTM Result
Revenue	6,833,022	6,804,064	6,396,257	6,364,413	6,248,468	6,314,134	6,197,716	6.74%
YoY %	0.43%	6.38%	0.50%	1.86%	-1.04%	1.88%	-	-
Horiz. %	110.25%	109.78%	103.20%	102.69%	100.82%	101.88%	100.00%	-
PBT	624,363	701,524	885,713	903,890	794,381	657,894	279,810	71.00%
YoY %	-11.00%	-20.80%	-2.01%	13.79%	20.75%	135.12%	-	-
Horiz. %	223.14%	250.71%	316.54%	323.04%	283.90%	235.12%	100.00%	-
Tax	-145,721	-131,318	-108,573	-120,230	-111,394	-114,629	-77,864	52.03%
YoY %	-10.97%	-20.95%	9.70%	-7.93%	2.82%	-47.22%	-	-
Horiz. %	187.15%	168.65%	139.44%	154.41%	143.06%	147.22%	100.00%	-
NP	478,642	570,206	777,140	783,660	682,987	543,265	201,946	78.04%
YoY %	-16.06%	-26.63%	-0.83%	14.74%	25.72%	169.01%	-	-
Horiz. %	237.01%	282.36%	384.83%	388.05%	338.20%	269.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	405,752	472,468	659,432	652,862	582,408	472,298	152,202	92.60%
YoY %	-14.12%	-28.35%	1.01%	12.10%	23.31%	210.31%	-	-
Horiz. %	266.59%	310.42%	433.26%	428.94%	382.65%	310.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.34%	18.72%	12.26%	13.30%	14.02%	17.42%	27.83%	-
YoY %	24.68%	52.69%	-7.82%	-5.14%	-19.52%	-37.41%	-	-
Horiz. %	83.87%	67.27%	44.05%	47.79%	50.38%	62.59%	100.00%	-
Total Cost	6,354,380	6,233,858	5,619,117	5,580,753	5,565,481	5,770,869	5,995,770	3.95%
YoY %	1.93%	10.94%	0.69%	0.27%	-3.56%	-3.75%	-	-
Horiz. %	105.98%	103.97%	93.72%	93.08%	92.82%	96.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,085,057	4,980,844	4,914,743	4,831,542	4,718,021	4,583,767	4,326,543	11.40%
YoY %	2.09%	1.34%	1.72%	2.41%	2.93%	5.95%	-	-
Horiz. %	117.53%	115.12%	113.60%	111.67%	109.05%	105.95%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	115,921	115,921	87,050	77,324	77,324	77,324	63,798	49.06%
YoY %	0.00%	33.17%	12.58%	0.00%	0.00%	21.20%	-	-
Horiz. %	181.70%	181.70%	136.45%	121.20%	121.20%	121.20%	100.00%	-
Div Payout %	28.57%	24.54%	13.20%	11.84%	13.28%	16.37%	41.92%	-
YoY %	16.42%	85.91%	11.49%	-10.84%	-18.88%	-60.95%	-	-
Horiz. %	68.15%	58.54%	31.49%	28.24%	31.68%	39.05%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	5,085,057	4,980,844	4,914,743	4,831,542	4,718,021	4,583,767	4,326,543	11.40%
YoY %	2.09%	1.34%	1.72%	2.41%	2.93%	5.95%	-	-
Horiz. %	117.53%	115.12%	113.60%	111.67%	109.05%	105.95%	100.00%	-
NOSH	1,933,481	1,930,560	1,934,938	1,932,616	1,933,615	1,934,079	1,931,492	0.06%
YoY %	0.15%	-0.23%	0.12%	-0.05%	-0.02%	0.13%	-	-
Horiz. %	100.10%	99.95%	100.18%	100.06%	100.11%	100.13%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	7.00%	8.38%	12.15%	12.31%	10.93%	8.60%	3.26%	-
YoY %	-16.47%	-31.03%	-1.30%	12.63%	27.09%	163.80%	-	-
Horiz. %	214.72%	257.06%	372.70%	377.61%	335.28%	263.80%	100.00%	-
ROE	7.98%	9.49%	13.42%	13.51%	12.34%	10.30%	3.52%	-
YoY %	-15.91%	-29.28%	-0.67%	9.48%	19.81%	192.61%	-	-
Horiz. %	226.70%	269.60%	381.25%	383.81%	350.57%	292.61%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	353.41	352.44	330.57	329.32	323.15	326.47	320.88	6.66%
YoY %	0.28%	6.62%	0.38%	1.91%	-1.02%	1.74%	-	-
Horiz. %	110.14%	109.84%	103.02%	102.63%	100.71%	101.74%	100.00%	-
EPS	20.99	24.47	34.08	33.78	30.12	24.42	7.88	92.50%
YoY %	-14.22%	-28.20%	0.89%	12.15%	23.34%	209.90%	-	-
Horiz. %	266.37%	310.53%	432.49%	428.68%	382.23%	309.90%	100.00%	-
DPS	6.00	6.00	4.50	4.00	4.00	4.00	3.30	49.13%
YoY %	0.00%	33.33%	12.50%	0.00%	0.00%	21.21%	-	-
Horiz. %	181.82%	181.82%	136.36%	121.21%	121.21%	121.21%	100.00%	-
NAPS	2.63	2.58	2.54	2.50	2.44	2.37	2.24	11.32%
YoY %	1.94%	1.57%	1.60%	2.46%	2.95%	5.80%	-	-
Horiz. %	117.41%	115.18%	113.39%	111.61%	108.93%	105.80%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,932,616
RPS	353.45	351.95	330.86	329.21	323.21	326.61	320.59	6.74%
YoY %	0.43%	6.37%	0.50%	1.86%	-1.04%	1.88%	-	-
Horiz. %	110.25%	109.78%	103.20%	102.69%	100.82%	101.88%	100.00%	-
EPS	20.99	24.44	34.11	33.77	30.13	24.43	7.87	92.66%
YoY %	-14.12%	-28.35%	1.01%	12.08%	23.33%	210.42%	-	-
Horiz. %	266.71%	310.55%	433.42%	429.10%	382.85%	310.42%	100.00%	-
DPS	6.00	6.00	4.50	4.00	4.00	4.00	3.30	49.13%
YoY %	0.00%	33.33%	12.50%	0.00%	0.00%	21.21%	-	-
Horiz. %	181.82%	181.82%	136.36%	121.21%	121.21%	121.21%	100.00%	-
NAPS	2.6303	2.5764	2.5422	2.4992	2.4405	2.371	2.238	11.40%
YoY %	2.09%	1.35%	1.72%	2.41%	2.93%	5.94%	-	-
Horiz. %	117.53%	115.12%	113.59%	111.67%	109.05%	105.94%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	2.27	2.30	1.94	1.25	1.04	1.16	1.01	-
P/RPS	0.64	0.65	0.59	0.38	0.32	0.36	0.31	62.35%
YoY %	-1.54%	10.17%	55.26%	18.75%	-11.11%	16.13%	-	-
Horiz. %	206.45%	209.68%	190.32%	122.58%	103.23%	116.13%	100.00%	-
P/EPS	10.82	9.40	5.69	3.70	3.45	4.75	12.82	-10.71%
YoY %	15.11%	65.20%	53.78%	7.25%	-27.37%	-62.95%	-	-
Horiz. %	84.40%	73.32%	44.38%	28.86%	26.91%	37.05%	100.00%	-
EY	9.24	10.64	17.57	27.02	28.96	21.05	7.80	11.99%
YoY %	-13.16%	-39.44%	-34.97%	-6.70%	37.58%	169.87%	-	-
Horiz. %	118.46%	136.41%	225.26%	346.41%	371.28%	269.87%	100.00%	-
DY	2.64	2.61	2.32	3.20	3.85	3.45	3.27	-13.33%
YoY %	1.15%	12.50%	-27.50%	-16.88%	11.59%	5.50%	-	-
Horiz. %	80.73%	79.82%	70.95%	97.86%	117.74%	105.50%	100.00%	-
P/NAPS	0.86	0.89	0.76	0.50	0.43	0.49	0.45	54.18%
YoY %	-3.37%	17.11%	52.00%	16.28%	-12.24%	8.89%	-	-
Horiz. %	191.11%	197.78%	168.89%	111.11%	95.56%	108.89%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	25/08/11	26/05/11	25/02/11	25/11/10	26/08/10	25/05/10	25/02/10	-
Price	2.07	2.23	1.98	1.30	1.08	0.97	1.00	-
P/RPS	0.59	0.63	0.60	0.39	0.33	0.30	0.31	53.75%
YoY %	-6.35%	5.00%	53.85%	18.18%	10.00%	-3.23%	-	-
Horiz. %	190.32%	203.23%	193.55%	125.81%	106.45%	96.77%	100.00%	-
P/EPS	9.86	9.11	5.81	3.85	3.59	3.97	12.69	-15.52%
YoY %	8.23%	56.80%	50.91%	7.24%	-9.57%	-68.72%	-	-
Horiz. %	77.70%	71.79%	45.78%	30.34%	28.29%	31.28%	100.00%	-
EY	10.14	10.97	17.21	25.99	27.89	25.18	7.88	18.36%
YoY %	-7.57%	-36.26%	-33.78%	-6.81%	10.76%	219.54%	-	-
Horiz. %	128.68%	139.21%	218.40%	329.82%	353.93%	319.54%	100.00%	-
DY	2.90	2.69	2.27	3.08	3.70	4.12	3.30	-8.27%
YoY %	7.81%	18.50%	-26.30%	-16.76%	-10.19%	24.85%	-	-
Horiz. %	87.88%	81.52%	68.79%	93.33%	112.12%	124.85%	100.00%	-
P/NAPS	0.79	0.86	0.78	0.52	0.44	0.41	0.45	45.67%
YoY %	-8.14%	10.26%	50.00%	18.18%	7.32%	-8.89%	-	-
Horiz. %	175.56%	191.11%	173.33%	115.56%	97.78%	91.11%	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