[DRBHCOM] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 14.75%
YoY- -83.8%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 13,996,942 6,118,882 6,402,518 6,301,960 6,291,294 3,263,806 3,155,566 28.15%
PBT 521,156 620,746 819,292 327,300 1,491,192 259,266 138,916 24.62%
Tax -188,682 -160,744 -108,940 -97,738 -81,164 -41,870 -34,206 32.88%
NP 332,474 460,002 710,352 229,562 1,410,028 217,396 104,710 21.21%
-
NP to SH 226,502 390,690 579,948 218,820 1,350,726 168,206 62,484 23.91%
-
Tax Rate 36.20% 25.90% 13.30% 29.86% 5.44% 16.15% 24.62% -
Total Cost 13,664,468 5,658,880 5,692,166 6,072,398 4,881,266 3,046,410 3,050,856 28.35%
-
Net Worth 6,321,684 5,106,047 4,832,900 4,233,355 3,445,832 2,669,137 2,513,378 16.60%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - 268,613 30,216 - -
Div Payout % - - - - 19.89% 17.96% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 6,321,684 5,106,047 4,832,900 4,233,355 3,445,832 2,669,137 2,513,378 16.60%
NOSH 1,933,237 1,934,108 1,933,160 1,933,038 1,007,553 1,007,221 1,001,346 11.57%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 2.38% 7.52% 11.09% 3.64% 22.41% 6.66% 3.32% -
ROE 3.58% 7.65% 12.00% 5.17% 39.20% 6.30% 2.49% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 724.02 316.37 331.19 326.01 624.41 324.04 315.13 14.85%
EPS 11.72 20.20 30.00 11.32 134.06 16.70 6.24 11.06%
DPS 0.00 0.00 0.00 0.00 26.66 3.00 0.00 -
NAPS 3.27 2.64 2.50 2.19 3.42 2.65 2.51 4.50%
Adjusted Per Share Value based on latest NOSH - 1,935,329
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 724.02 316.51 331.18 325.98 325.43 168.83 163.23 28.15%
EPS 11.72 20.21 30.00 11.32 69.87 8.70 3.23 23.93%
DPS 0.00 0.00 0.00 0.00 13.89 1.56 0.00 -
NAPS 3.27 2.6412 2.4999 2.1898 1.7824 1.3807 1.3001 16.60%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.33 1.74 1.25 1.16 0.88 1.92 1.44 -
P/RPS 0.32 0.55 0.38 0.36 0.14 0.59 0.46 -5.86%
P/EPS 19.89 8.61 4.17 10.25 0.66 11.50 23.08 -2.44%
EY 5.03 11.61 24.00 9.76 152.34 8.70 4.33 2.52%
DY 0.00 0.00 0.00 0.00 30.30 1.56 0.00 -
P/NAPS 0.71 0.66 0.50 0.53 0.26 0.72 0.57 3.72%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 24/11/11 25/11/10 26/11/09 26/11/08 30/11/07 28/11/06 -
Price 2.40 2.08 1.30 1.04 0.71 1.65 1.58 -
P/RPS 0.33 0.66 0.39 0.32 0.11 0.51 0.50 -6.68%
P/EPS 20.48 10.30 4.33 9.19 0.53 9.88 25.32 -3.47%
EY 4.88 9.71 23.08 10.88 188.82 10.12 3.95 3.58%
DY 0.00 0.00 0.00 0.00 37.55 1.82 0.00 -
P/NAPS 0.73 0.79 0.52 0.47 0.21 0.62 0.63 2.48%

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