[DRBHCOM] YoY Annualized Quarter Result on 30-Jun-2012 [#1]

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Annualized Quarter Result
Revenue	11,800,908	14,899,004	12,218,232	13,852,212	6,330,164	6,214,332	6,476,996	10.51%
YoY %	-20.79%	21.94%	-11.80%	118.83%	1.86%	-4.06%	-	-
Horiz. %	182.20%	230.03%	188.64%	213.87%	97.73%	95.94%	100.00%	-
PBT	66,716	740,220	384,864	391,660	585,256	893,900	347,952	-24.05%
YoY %	-90.99%	92.33%	-1.74%	-33.08%	-34.53%	156.90%	-	-
Horiz. %	19.17%	212.74%	110.61%	112.56%	168.20%	256.90%	100.00%	-
Tax	-23,132	-199,624	-209,504	-178,120	-150,620	-93,008	-105,948	-22.39%
YoY %	88.41%	4.72%	-17.62%	-18.26%	-61.94%	12.21%	-	-
Horiz. %	21.83%	188.42%	197.74%	168.12%	142.16%	87.79%	100.00%	-
NP	43,584	540,596	175,360	213,540	434,636	800,892	242,004	-24.84%
YoY %	-91.94%	208.28%	-17.88%	-50.87%	-45.73%	230.94%	-	-
Horiz. %	18.01%	223.38%	72.46%	88.24%	179.60%	330.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-78,872	431,348	41,024	130,404	364,268	631,132	190,692	-
YoY %	-118.29%	951.45%	-68.54%	-64.20%	-42.28%	230.97%	-	-
Horiz. %	-41.36%	226.20%	21.51%	68.38%	191.02%	330.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.67%	26.97%	54.44%	45.48%	25.74%	10.40%	30.45%	-
YoY %	28.55%	-50.46%	19.70%	76.69%	147.50%	-65.85%	-	-
Horiz. %	113.86%	88.57%	178.78%	149.36%	84.53%	34.15%	100.00%	-
Total Cost	11,757,324	14,358,408	12,042,872	13,638,672	5,895,528	5,413,440	6,234,992	11.14%
YoY %	-18.12%	19.23%	-11.70%	131.34%	8.91%	-13.18%	-	-
Horiz. %	188.57%	230.29%	193.15%	218.74%	94.56%	86.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,597,621	7,404,297	7,056,315	6,302,352	5,085,057	4,718,021	4,188,275	10.43%
YoY %	2.61%	4.93%	11.96%	23.94%	7.78%	12.65%	-	-
Horiz. %	181.40%	176.79%	168.48%	150.48%	121.41%	112.65%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	7,597,621	7,404,297	7,056,315	6,302,352	5,085,057	4,718,021	4,188,275	10.43%
YoY %	2.61%	4.93%	11.96%	23.94%	7.78%	12.65%	-	-
Horiz. %	181.40%	176.79%	168.48%	150.48%	121.41%	112.65%	100.00%	-
NOSH	1,933,237	1,933,237	1,933,237	1,933,237	1,933,481	1,933,615	1,930,080	0.02%
YoY %	0.00%	0.00%	0.00%	-0.01%	-0.01%	0.18%	-	-
Horiz. %	100.16%	100.16%	100.16%	100.16%	100.18%	100.18%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	0.37%	3.63%	1.44%	1.54%	6.87%	12.89%	3.74%	-
YoY %	-89.81%	152.08%	-6.49%	-77.58%	-46.70%	244.65%	-	-
Horiz. %	9.89%	97.06%	38.50%	41.18%	183.69%	344.65%	100.00%	-
ROE	-1.04%	5.83%	0.58%	2.07%	7.16%	13.38%	4.55%	-
YoY %	-117.84%	905.17%	-71.98%	-71.09%	-46.49%	194.07%	-	-
Horiz. %	-22.86%	128.13%	12.75%	45.49%	157.36%	294.07%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	610.42	770.68	632.01	716.53	327.40	321.38	335.58	10.48%
YoY %	-20.79%	21.94%	-11.80%	118.85%	1.87%	-4.23%	-	-
Horiz. %	181.90%	229.66%	188.33%	213.52%	97.56%	95.77%	100.00%	-
EPS	-4.08	22.32	2.12	6.76	18.84	32.64	9.88	-
YoY %	-118.28%	952.83%	-68.64%	-64.12%	-42.28%	230.36%	-	-
Horiz. %	-41.30%	225.91%	21.46%	68.42%	190.69%	330.36%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	3.93	3.83	3.65	3.26	2.63	2.44	2.17	10.40%
YoY %	2.61%	4.93%	11.96%	23.95%	7.79%	12.44%	-	-
Horiz. %	181.11%	176.50%	168.20%	150.23%	121.20%	112.44%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,933,237
RPS	610.42	770.68	632.01	716.53	327.44	321.45	335.03	10.51%
YoY %	-20.79%	21.94%	-11.80%	118.83%	1.86%	-4.05%	-	-
Horiz. %	182.20%	230.03%	188.64%	213.87%	97.73%	95.95%	100.00%	-
EPS	-4.08	22.32	2.12	6.76	18.84	32.65	9.86	-
YoY %	-118.28%	952.83%	-68.64%	-64.12%	-42.30%	231.14%	-	-
Horiz. %	-41.38%	226.37%	21.50%	68.56%	191.08%	331.14%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	3.93	3.83	3.65	3.26	2.6303	2.4405	2.1665	10.42%
YoY %	2.61%	4.93%	11.96%	23.94%	7.78%	12.65%	-	-
Horiz. %	181.40%	176.78%	168.47%	150.47%	121.41%	112.65%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	1.59	2.21	2.69	2.52	2.27	1.04	1.04	-
P/RPS	0.26	0.29	0.43	0.35	0.69	0.32	0.31	-2.88%
YoY %	-10.34%	-32.56%	22.86%	-49.28%	115.62%	3.23%	-	-
Horiz. %	83.87%	93.55%	138.71%	112.90%	222.58%	103.23%	100.00%	-
P/EPS	-38.97	9.90	126.77	37.36	12.05	3.19	10.53	-
YoY %	-493.64%	-92.19%	239.32%	210.04%	277.74%	-69.71%	-	-
Horiz. %	-370.09%	94.02%	1,203.89%	354.80%	114.43%	30.29%	100.00%	-
EY	-2.57	10.10	0.79	2.68	8.30	31.38	9.50	-
YoY %	-125.45%	1,178.48%	-70.52%	-67.71%	-73.55%	230.32%	-	-
Horiz. %	-27.05%	106.32%	8.32%	28.21%	87.37%	330.32%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.40	0.58	0.74	0.77	0.86	0.43	0.48	-2.99%
YoY %	-31.03%	-21.62%	-3.90%	-10.47%	100.00%	-10.42%	-	-
Horiz. %	83.33%	120.83%	154.17%	160.42%	179.17%	89.58%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	27/08/15	28/08/14	29/08/13	27/08/12	25/08/11	26/08/10	28/08/09	-
Price	1.32	2.14	2.60	2.55	2.07	1.08	1.14	-
P/RPS	0.22	0.28	0.41	0.36	0.63	0.34	0.34	-6.99%
YoY %	-21.43%	-31.71%	13.89%	-42.86%	85.29%	0.00%	-	-
Horiz. %	64.71%	82.35%	120.59%	105.88%	185.29%	100.00%	100.00%	-
P/EPS	-32.35	9.59	122.52	37.80	10.99	3.31	11.54	-
YoY %	-437.33%	-92.17%	224.13%	243.95%	232.02%	-71.32%	-	-
Horiz. %	-280.33%	83.10%	1,061.70%	327.56%	95.23%	28.68%	100.00%	-
EY	-3.09	10.43	0.82	2.65	9.10	30.22	8.67	-
YoY %	-129.63%	1,171.95%	-69.06%	-70.88%	-69.89%	248.56%	-	-
Horiz. %	-35.64%	120.30%	9.46%	30.57%	104.96%	348.56%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.34	0.56	0.71	0.78	0.79	0.44	0.53	-7.12%
YoY %	-39.29%	-21.13%	-8.97%	-1.27%	79.55%	-16.98%	-	-
Horiz. %	64.15%	105.66%	133.96%	147.17%	149.06%	83.02%	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