[DRBHCOM] QoQ TTM Result on 31-Dec-2011 [#3]

Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -8.08%
YoY- -47.33%
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 10,817,235 8,758,717 6,878,205 6,751,903 6,662,246 6,833,022 6,804,064 36.10%
PBT 1,771,604 1,773,000 1,821,399 560,142 602,251 624,363 701,524 85.13%
Tax -160,760 -153,666 -146,791 -146,582 -157,220 -145,721 -131,318 14.39%
NP 1,610,844 1,619,334 1,674,608 413,560 445,031 478,642 570,206 99.46%
-
NP to SH 1,514,826 1,538,454 1,596,920 347,317 377,839 405,752 472,468 116.97%
-
Tax Rate 9.07% 8.67% 8.06% 26.17% 26.11% 23.34% 18.72% -
Total Cost 9,206,391 7,139,383 5,203,597 6,338,343 6,217,215 6,354,380 6,233,858 29.59%
-
Net Worth 6,321,684 6,302,352 6,553,673 5,161,742 5,107,494 5,085,057 4,980,844 17.17%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 115,994 115,994 115,994 115,887 115,921 115,921 115,921 0.04%
Div Payout % 7.66% 7.54% 7.26% 33.37% 30.68% 28.57% 24.54% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 6,321,684 6,302,352 6,553,673 5,161,742 5,107,494 5,085,057 4,980,844 17.17%
NOSH 1,933,237 1,933,237 1,933,237 1,933,237 1,934,656 1,933,481 1,930,560 0.09%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 14.89% 18.49% 24.35% 6.13% 6.68% 7.00% 8.38% -
ROE 23.96% 24.41% 24.37% 6.73% 7.40% 7.98% 9.49% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 559.54 453.06 355.79 349.25 344.36 353.41 352.44 35.97%
EPS 78.36 79.58 82.60 17.97 19.53 20.99 24.47 116.79%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 3.27 3.26 3.39 2.67 2.64 2.63 2.58 17.06%
Adjusted Per Share Value based on latest NOSH - 1,933,237
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 559.54 453.06 355.79 349.25 344.62 353.45 351.95 36.10%
EPS 78.36 79.58 82.60 17.97 19.54 20.99 24.44 116.97%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 3.27 3.26 3.39 2.67 2.6419 2.6303 2.5764 17.17%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.33 2.52 2.52 2.04 1.74 2.27 2.30 -
P/RPS 0.42 0.56 0.71 0.58 0.51 0.64 0.65 -25.19%
P/EPS 2.97 3.17 3.05 11.36 8.91 10.82 9.40 -53.51%
EY 33.63 31.58 32.78 8.81 11.22 9.24 10.64 114.92%
DY 2.58 2.38 2.38 2.94 3.45 2.64 2.61 -0.76%
P/NAPS 0.71 0.77 0.74 0.76 0.66 0.86 0.89 -13.94%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 27/08/12 29/05/12 24/02/12 24/11/11 25/08/11 26/05/11 -
Price 2.40 2.55 2.43 2.57 2.08 2.07 2.23 -
P/RPS 0.43 0.56 0.68 0.74 0.60 0.59 0.63 -22.42%
P/EPS 3.06 3.20 2.94 14.31 10.65 9.86 9.11 -51.58%
EY 32.65 31.21 33.99 6.99 9.39 10.14 10.97 106.50%
DY 2.50 2.35 2.47 2.33 2.88 2.90 2.69 -4.75%
P/NAPS 0.73 0.78 0.72 0.96 0.79 0.79 0.86 -10.32%

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