[DRBHCOM] QoQ TTM Result on 31-Dec-2007 [#3]

Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 82.9%
YoY- 592.35%
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 5,526,123 4,762,522 4,012,379 3,327,906 2,959,541 2,920,183 2,905,421 53.33%
PBT 992,036 962,645 376,073 377,966 247,306 221,547 187,131 203.11%
Tax -43,991 -38,517 -24,344 -35,891 -34,432 -27,084 -30,600 27.29%
NP 948,045 924,128 351,729 342,075 212,874 194,463 156,531 231.17%
-
NP to SH 883,655 865,831 292,395 270,573 147,934 125,664 95,073 340.27%
-
Tax Rate 4.43% 4.00% 6.47% 9.50% 13.92% 12.22% 16.35% -
Total Cost 4,578,078 3,838,394 3,660,650 2,985,831 2,746,667 2,725,720 2,748,890 40.37%
-
Net Worth 3,443,262 3,506,550 2,911,675 2,841,774 2,667,807 2,640,377 2,606,257 20.34%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 169,579 184,680 50,363 40,355 50,389 35,288 35,288 183.95%
Div Payout % 19.19% 21.33% 17.22% 14.91% 34.06% 28.08% 37.12% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 3,443,262 3,506,550 2,911,675 2,841,774 2,667,807 2,640,377 2,606,257 20.34%
NOSH 1,006,801 1,007,629 1,007,500 1,007,721 1,006,719 1,007,777 1,010,177 -0.22%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 17.16% 19.40% 8.77% 10.28% 7.19% 6.66% 5.39% -
ROE 25.66% 24.69% 10.04% 9.52% 5.55% 4.76% 3.65% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 548.88 472.65 398.25 330.24 293.98 289.76 287.61 53.67%
EPS 87.77 85.93 29.02 26.85 14.69 12.47 9.41 341.30%
DPS 16.83 18.33 5.00 4.00 5.00 3.50 3.50 184.07%
NAPS 3.42 3.48 2.89 2.82 2.65 2.62 2.58 20.60%
Adjusted Per Share Value based on latest NOSH - 1,007,721
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 285.85 246.35 207.55 172.14 153.09 151.05 150.29 53.33%
EPS 45.71 44.79 15.12 14.00 7.65 6.50 4.92 340.15%
DPS 8.77 9.55 2.61 2.09 2.61 1.83 1.83 183.43%
NAPS 1.7811 1.8138 1.5061 1.47 1.38 1.3658 1.3481 20.34%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.88 0.96 1.27 1.59 1.92 1.83 1.95 -
P/RPS 0.16 0.20 0.32 0.48 0.65 0.63 0.68 -61.78%
P/EPS 1.00 1.12 4.38 5.92 13.07 14.68 20.72 -86.67%
EY 99.74 89.51 22.85 16.89 7.65 6.81 4.83 648.54%
DY 19.13 19.09 3.94 2.52 2.60 1.91 1.79 383.09%
P/NAPS 0.26 0.28 0.44 0.56 0.72 0.70 0.76 -50.98%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 29/08/08 29/05/08 28/02/08 30/11/07 30/08/07 30/05/07 -
Price 0.71 0.99 1.19 1.39 1.65 1.74 1.79 -
P/RPS 0.13 0.21 0.30 0.42 0.56 0.60 0.62 -64.60%
P/EPS 0.81 1.15 4.10 5.18 11.23 13.95 19.02 -87.73%
EY 123.62 86.80 24.39 19.32 8.91 7.17 5.26 715.77%
DY 23.70 18.52 4.20 2.88 3.03 2.01 1.96 424.43%
P/NAPS 0.21 0.28 0.41 0.49 0.62 0.66 0.69 -54.65%

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