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

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
TTM Result
Revenue	10,817,235	8,758,717	6,878,205	6,751,903	6,662,246	6,833,022	6,804,064	36.10%
YoY %	23.50%	27.34%	1.87%	1.35%	-2.50%	0.43%	-	-
Horiz. %	158.98%	128.73%	101.09%	99.23%	97.92%	100.43%	100.00%	-
PBT	1,771,604	1,773,000	1,821,399	560,142	602,251	624,363	701,524	85.13%
YoY %	-0.08%	-2.66%	225.17%	-6.99%	-3.54%	-11.00%	-	-
Horiz. %	252.54%	252.74%	259.63%	79.85%	85.85%	89.00%	100.00%	-
Tax	-160,760	-153,666	-146,791	-146,582	-157,220	-145,721	-131,318	14.39%
YoY %	-4.62%	-4.68%	-0.14%	6.77%	-7.89%	-10.97%	-	-
Horiz. %	122.42%	117.02%	111.78%	111.62%	119.72%	110.97%	100.00%	-
NP	1,610,844	1,619,334	1,674,608	413,560	445,031	478,642	570,206	99.46%
YoY %	-0.52%	-3.30%	304.93%	-7.07%	-7.02%	-16.06%	-	-
Horiz. %	282.50%	283.99%	293.68%	72.53%	78.05%	83.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,514,826	1,538,454	1,596,920	347,317	377,839	405,752	472,468	116.97%
YoY %	-1.54%	-3.66%	359.79%	-8.08%	-6.88%	-14.12%	-	-
Horiz. %	320.62%	325.62%	338.00%	73.51%	79.97%	85.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.07%	8.67%	8.06%	26.17%	26.11%	23.34%	18.72%	-
YoY %	4.61%	7.57%	-69.20%	0.23%	11.87%	24.68%	-	-
Horiz. %	48.45%	46.31%	43.06%	139.80%	139.48%	124.68%	100.00%	-
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%
YoY %	28.95%	37.20%	-17.90%	1.95%	-2.16%	1.93%	-	-
Horiz. %	147.68%	114.53%	83.47%	101.68%	99.73%	101.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	0.31%	-3.83%	26.97%	1.06%	0.44%	2.09%	-	-
Horiz. %	126.92%	126.53%	131.58%	103.63%	102.54%	102.09%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Dividend
Div	115,994	115,994	115,994	115,887	115,921	115,921	115,921	0.04%
YoY %	0.00%	0.00%	0.09%	-0.03%	0.00%	0.00%	-	-
Horiz. %	100.06%	100.06%	100.06%	99.97%	100.00%	100.00%	100.00%	-
Div Payout %	7.66%	7.54%	7.26%	33.37%	30.68%	28.57%	24.54%	-
YoY %	1.59%	3.86%	-78.24%	8.77%	7.39%	16.42%	-	-
Horiz. %	31.21%	30.73%	29.58%	135.98%	125.02%	116.42%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Equity
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%
YoY %	0.31%	-3.83%	26.97%	1.06%	0.44%	2.09%	-	-
Horiz. %	126.92%	126.53%	131.58%	103.63%	102.54%	102.09%	100.00%	-
NOSH	1,933,237	1,933,237	1,933,237	1,933,237	1,934,656	1,933,481	1,930,560	0.09%
YoY %	0.00%	0.00%	0.00%	-0.07%	0.06%	0.15%	-	-
Horiz. %	100.14%	100.14%	100.14%	100.14%	100.21%	100.15%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Ratio Analysis
NP Margin	14.89%	18.49%	24.35%	6.13%	6.68%	7.00%	8.38%	-
YoY %	-19.47%	-24.07%	297.23%	-8.23%	-4.57%	-16.47%	-	-
Horiz. %	177.68%	220.64%	290.57%	73.15%	79.71%	83.53%	100.00%	-
ROE	23.96%	24.41%	24.37%	6.73%	7.40%	7.98%	9.49%	-
YoY %	-1.84%	0.16%	262.11%	-9.05%	-7.27%	-15.91%	-	-
Horiz. %	252.48%	257.22%	256.80%	70.92%	77.98%	84.09%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Per Share
RPS	559.54	453.06	355.79	349.25	344.36	353.41	352.44	35.97%
YoY %	23.50%	27.34%	1.87%	1.42%	-2.56%	0.28%	-	-
Horiz. %	158.76%	128.55%	100.95%	99.09%	97.71%	100.28%	100.00%	-
EPS	78.36	79.58	82.60	17.97	19.53	20.99	24.47	116.79%
YoY %	-1.53%	-3.66%	359.65%	-7.99%	-6.96%	-14.22%	-	-
Horiz. %	320.23%	325.21%	337.56%	73.44%	79.81%	85.78%	100.00%	-
DPS	6.00	6.00	6.00	6.00	6.00	6.00	6.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	3.27	3.26	3.39	2.67	2.64	2.63	2.58	17.06%
YoY %	0.31%	-3.83%	26.97%	1.14%	0.38%	1.94%	-	-
Horiz. %	126.74%	126.36%	131.40%	103.49%	102.33%	101.94%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,933,237
RPS	559.54	453.06	355.79	349.25	344.62	353.45	351.95	36.10%
YoY %	23.50%	27.34%	1.87%	1.34%	-2.50%	0.43%	-	-
Horiz. %	158.98%	128.73%	101.09%	99.23%	97.92%	100.43%	100.00%	-
EPS	78.36	79.58	82.60	17.97	19.54	20.99	24.44	116.97%
YoY %	-1.53%	-3.66%	359.65%	-8.03%	-6.91%	-14.12%	-	-
Horiz. %	320.62%	325.61%	337.97%	73.53%	79.95%	85.88%	100.00%	-
DPS	6.00	6.00	6.00	6.00	6.00	6.00	6.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	3.27	3.26	3.39	2.67	2.6419	2.6303	2.5764	17.17%
YoY %	0.31%	-3.83%	26.97%	1.06%	0.44%	2.09%	-	-
Horiz. %	126.92%	126.53%	131.58%	103.63%	102.54%	102.09%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-25.00%	-21.13%	22.41%	13.73%	-20.31%	-1.54%	-	-
Horiz. %	64.62%	86.15%	109.23%	89.23%	78.46%	98.46%	100.00%	-
P/EPS	2.97	3.17	3.05	11.36	8.91	10.82	9.40	-53.51%
YoY %	-6.31%	3.93%	-73.15%	27.50%	-17.65%	15.11%	-	-
Horiz. %	31.60%	33.72%	32.45%	120.85%	94.79%	115.11%	100.00%	-
EY	33.63	31.58	32.78	8.81	11.22	9.24	10.64	114.92%
YoY %	6.49%	-3.66%	272.08%	-21.48%	21.43%	-13.16%	-	-
Horiz. %	316.07%	296.80%	308.08%	82.80%	105.45%	86.84%	100.00%	-
DY	2.58	2.38	2.38	2.94	3.45	2.64	2.61	-0.76%
YoY %	8.40%	0.00%	-19.05%	-14.78%	30.68%	1.15%	-	-
Horiz. %	98.85%	91.19%	91.19%	112.64%	132.18%	101.15%	100.00%	-
P/NAPS	0.71	0.77	0.74	0.76	0.66	0.86	0.89	-13.94%
YoY %	-7.79%	4.05%	-2.63%	15.15%	-23.26%	-3.37%	-	-
Horiz. %	79.78%	86.52%	83.15%	85.39%	74.16%	96.63%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-23.21%	-17.65%	-8.11%	23.33%	1.69%	-6.35%	-	-
Horiz. %	68.25%	88.89%	107.94%	117.46%	95.24%	93.65%	100.00%	-
P/EPS	3.06	3.20	2.94	14.31	10.65	9.86	9.11	-51.58%
YoY %	-4.38%	8.84%	-79.45%	34.37%	8.01%	8.23%	-	-
Horiz. %	33.59%	35.13%	32.27%	157.08%	116.90%	108.23%	100.00%	-
EY	32.65	31.21	33.99	6.99	9.39	10.14	10.97	106.50%
YoY %	4.61%	-8.18%	386.27%	-25.56%	-7.40%	-7.57%	-	-
Horiz. %	297.63%	284.50%	309.85%	63.72%	85.60%	92.43%	100.00%	-
DY	2.50	2.35	2.47	2.33	2.88	2.90	2.69	-4.75%
YoY %	6.38%	-4.86%	6.01%	-19.10%	-0.69%	7.81%	-	-
Horiz. %	92.94%	87.36%	91.82%	86.62%	107.06%	107.81%	100.00%	-
P/NAPS	0.73	0.78	0.72	0.96	0.79	0.79	0.86	-10.32%
YoY %	-6.41%	8.33%	-25.00%	21.52%	0.00%	-8.14%	-	-
Horiz. %	84.88%	90.70%	83.72%	111.63%	91.86%	91.86%	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