[DRBHCOM] YoY Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -28.8%
YoY- 184.51%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 6,338,684 6,408,232 6,298,734 6,170,349 3,528,418 2,965,105 3,752,656 9.12%
PBT 567,392 755,901 452,142 1,112,320 422,505 168,058 -47,230 -
Tax -136,514 -116,162 -124,237 -86,501 -32,000 -24,945 -13,814 46.46%
NP 430,877 639,738 327,905 1,025,818 390,505 143,113 -61,045 -
-
NP to SH 366,561 533,429 283,917 961,657 338,001 104,001 -120,701 -
-
Tax Rate 24.06% 15.37% 27.48% 7.78% 7.57% 14.84% - -
Total Cost 5,907,806 5,768,493 5,970,829 5,144,530 3,137,913 2,821,992 3,813,701 7.56%
-
Net Worth 5,161,742 4,911,468 4,328,322 2,645,204 2,841,306 2,546,562 3,184,370 8.37%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 51,552 51,563 38,645 215,661 20,151 13,367 - -
Div Payout % 14.06% 9.67% 13.61% 22.43% 5.96% 12.85% - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 5,161,742 4,911,468 4,328,322 2,645,204 2,841,306 2,546,562 3,184,370 8.37%
NOSH 1,933,237 1,933,649 1,932,286 1,213,396 1,007,555 1,002,583 985,873 11.87%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 6.80% 9.98% 5.21% 16.62% 11.07% 4.83% -1.63% -
ROE 7.10% 10.86% 6.56% 36.35% 11.90% 4.08% -3.79% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 327.88 331.41 325.97 508.52 350.20 295.75 380.64 -2.45%
EPS 18.96 27.59 14.69 79.25 33.55 10.37 -12.24 -
DPS 2.67 2.67 2.00 17.77 2.00 1.33 0.00 -
NAPS 2.67 2.54 2.24 2.18 2.82 2.54 3.23 -3.12%
Adjusted Per Share Value based on latest NOSH - 1,213,756
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 327.88 331.48 325.81 319.17 182.51 153.38 194.11 9.12%
EPS 18.96 27.59 14.69 49.74 17.48 5.38 -6.24 -
DPS 2.67 2.67 2.00 11.16 1.04 0.69 0.00 -
NAPS 2.67 2.5405 2.2389 1.3683 1.4697 1.3173 1.6472 8.37%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.04 1.94 1.01 0.73 1.59 1.68 1.19 -
P/RPS 0.62 0.59 0.31 0.14 0.45 0.57 0.31 12.24%
P/EPS 10.76 7.03 6.87 0.92 4.74 16.20 -9.72 -
EY 9.29 14.22 14.55 108.57 21.10 6.17 -10.29 -
DY 1.31 1.37 1.98 24.35 1.26 0.79 0.00 -
P/NAPS 0.76 0.76 0.45 0.33 0.56 0.66 0.37 12.74%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 24/02/12 25/02/11 25/02/10 26/02/09 28/02/08 23/02/07 27/02/06 -
Price 2.57 1.98 1.00 0.74 1.39 2.24 1.45 -
P/RPS 0.78 0.60 0.31 0.15 0.40 0.76 0.38 12.72%
P/EPS 13.55 7.18 6.81 0.93 4.14 21.59 -11.84 -
EY 7.38 13.93 14.69 107.10 24.13 4.63 -8.44 -
DY 1.04 1.35 2.00 24.02 1.44 0.60 0.00 -
P/NAPS 0.96 0.78 0.45 0.34 0.49 0.88 0.45 13.45%

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