[DRBHCOM] YoY Annualized Quarter Result on 31-Mar-2007 [#4]

Stock

[DRBHCOM] DRB-HICOM BHD

Announcement Date

30-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Mar-2007

Quarter

31-Mar-2007 [#4]

Profit Trend

QoQ- -8.58%

YoY- 142.54%

Quarter Report

DRB-HICOM Interim Report March 2007.doc

Latest QR

Upcoming QR

DRBHCOM's Result

DRBHCOM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Annualized Quarter Result
Revenue	6,314,134	6,101,427	4,012,379	2,905,421	3,522,835	4,506,595	4,500,255	5.80%
YoY %	3.49%	52.07%	38.10%	-17.53%	-21.83%	0.14%	-	-
Horiz. %	140.31%	135.58%	89.16%	64.56%	78.28%	100.14%	100.00%	-
PBT	657,894	774,943	376,073	187,131	-215,251	276,702	389,905	9.10%
YoY %	-15.10%	106.06%	100.97%	186.94%	-177.79%	-29.03%	-	-
Horiz. %	168.73%	198.75%	96.45%	47.99%	-55.21%	70.97%	100.00%	-
Tax	-114,629	-49,562	-24,344	-30,600	50,170	-135,295	-194,988	-8.46%
YoY %	-131.28%	-103.59%	20.44%	-160.99%	137.08%	30.61%	-	-
Horiz. %	58.79%	25.42%	12.48%	15.69%	-25.73%	69.39%	100.00%	-
NP	543,265	725,381	351,729	156,531	-165,081	141,407	194,917	18.62%
YoY %	-25.11%	106.23%	124.70%	194.82%	-216.74%	-27.45%	-	-
Horiz. %	278.72%	372.15%	180.45%	80.31%	-84.69%	72.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	472,298	660,507	292,395	95,073	-223,482	141,407	194,917	15.88%
YoY %	-28.49%	125.90%	207.55%	142.54%	-258.04%	-27.45%	-	-
Horiz. %	242.31%	338.87%	150.01%	48.78%	-114.65%	72.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.42%	6.40%	6.47%	16.35%	-	48.90%	50.01%	-
YoY %	172.19%	-1.08%	-60.43%	0.00%	-	-2.22%	-	-
Horiz. %	34.83%	12.80%	12.94%	32.69%	-	97.78%	100.00%	-
Total Cost	5,770,869	5,376,046	3,660,650	2,748,890	3,687,916	4,365,188	4,305,338	5.00%
YoY %	7.34%	46.86%	33.17%	-25.46%	-15.52%	1.39%	-	-
Horiz. %	134.04%	124.87%	85.03%	63.85%	85.66%	101.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,581,850	2,995,338	2,911,814	2,590,161	2,433,526	2,643,397	2,503,431	10.59%
YoY %	52.97%	2.87%	12.42%	6.44%	-7.94%	5.59%	-	-
Horiz. %	183.02%	119.65%	116.31%	103.46%	97.21%	105.59%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	77,330	220,540	50,377	35,137	19,784	29,480	24,352	21.22%
YoY %	-64.94%	337.78%	43.37%	77.60%	-32.89%	21.06%	-	-
Horiz. %	317.55%	905.63%	206.87%	144.29%	81.24%	121.06%	100.00%	-
Div Payout %	16.37%	33.39%	17.23%	36.96%	0.00%	20.85%	12.49%	-
YoY %	-50.97%	93.79%	-53.38%	0.00%	0.00%	66.93%	-	-
Horiz. %	131.06%	267.33%	137.95%	295.92%	0.00%	166.93%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	4,581,850	2,995,338	2,911,814	2,590,161	2,433,526	2,643,397	2,503,431	10.59%
YoY %	52.97%	2.87%	12.42%	6.44%	-7.94%	5.59%	-	-
Horiz. %	183.02%	119.65%	116.31%	103.46%	97.21%	105.59%	100.00%	-
NOSH	1,933,270	1,393,180	1,007,548	1,003,938	989,238	982,675	974,097	12.09%
YoY %	38.77%	38.27%	0.36%	1.49%	0.67%	0.88%	-	-
Horiz. %	198.47%	143.02%	103.43%	103.06%	101.55%	100.88%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	8.60%	11.89%	8.77%	5.39%	-4.69%	3.14%	4.33%	-
YoY %	-27.67%	35.58%	62.71%	214.93%	-249.36%	-27.48%	-	-
Horiz. %	198.61%	274.60%	202.54%	124.48%	-108.31%	72.52%	100.00%	-
ROE	10.31%	22.05%	10.04%	3.67%	-9.18%	5.35%	7.79%	-
YoY %	-53.24%	119.62%	173.57%	139.98%	-271.59%	-31.32%	-	-
Horiz. %	132.35%	283.06%	128.88%	47.11%	-117.84%	68.68%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	326.60	437.95	398.23	289.40	356.12	458.60	461.99	-5.61%
YoY %	-25.43%	9.97%	37.61%	-18.74%	-22.35%	-0.73%	-	-
Horiz. %	70.69%	94.80%	86.20%	62.64%	77.08%	99.27%	100.00%	-
EPS	24.43	47.41	29.02	9.47	-22.59	14.39	20.01	3.38%
YoY %	-48.47%	63.37%	206.44%	141.92%	-256.98%	-28.09%	-	-
Horiz. %	122.09%	236.93%	145.03%	47.33%	-112.89%	71.91%	100.00%	-
DPS	4.00	15.83	5.00	3.50	2.00	3.00	2.50	8.14%
YoY %	-74.73%	216.60%	42.86%	75.00%	-33.33%	20.00%	-	-
Horiz. %	160.00%	633.20%	200.00%	140.00%	80.00%	120.00%	100.00%	-
NAPS	2.37	2.15	2.89	2.58	2.46	2.69	2.57	-1.34%
YoY %	10.23%	-25.61%	12.02%	4.88%	-8.55%	4.67%	-	-
Horiz. %	92.22%	83.66%	112.45%	100.39%	95.72%	104.67%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 1,010,177
RPS	326.61	315.61	207.55	150.29	182.22	233.11	232.78	5.80%
YoY %	3.49%	52.06%	38.10%	-17.52%	-21.83%	0.14%	-	-
Horiz. %	140.31%	135.58%	89.16%	64.56%	78.28%	100.14%	100.00%	-
EPS	24.43	34.17	15.12	4.92	-11.56	7.31	10.08	15.89%
YoY %	-28.50%	125.99%	207.32%	142.56%	-258.14%	-27.48%	-	-
Horiz. %	242.36%	338.99%	150.00%	48.81%	-114.68%	72.52%	100.00%	-
DPS	4.00	11.41	2.61	1.82	1.02	1.52	1.26	21.22%
YoY %	-64.94%	337.16%	43.41%	78.43%	-32.89%	20.63%	-	-
Horiz. %	317.46%	905.56%	207.14%	144.44%	80.95%	120.63%	100.00%	-
NAPS	2.37	1.5494	1.5062	1.3398	1.2588	1.3673	1.2949	10.59%
YoY %	52.96%	2.87%	12.42%	6.43%	-7.94%	5.59%	-	-
Horiz. %	183.03%	119.65%	116.32%	103.47%	97.21%	105.59%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	1.16	0.69	1.27	1.95	1.44	1.86	2.01	-
P/RPS	0.36	0.16	0.32	0.67	0.40	0.41	0.44	-3.28%
YoY %	125.00%	-50.00%	-52.24%	67.50%	-2.44%	-6.82%	-	-
Horiz. %	81.82%	36.36%	72.73%	152.27%	90.91%	93.18%	100.00%	-
P/EPS	4.75	1.46	4.38	20.59	-6.37	12.93	10.04	-11.72%
YoY %	225.34%	-66.67%	-78.73%	423.23%	-149.27%	28.78%	-	-
Horiz. %	47.31%	14.54%	43.63%	205.08%	-63.45%	128.78%	100.00%	-
EY	21.06	68.71	22.85	4.86	-15.69	7.74	9.96	13.28%
YoY %	-69.35%	200.70%	370.16%	130.98%	-302.71%	-22.29%	-	-
Horiz. %	211.45%	689.86%	229.42%	48.80%	-157.53%	77.71%	100.00%	-
DY	3.45	22.94	3.94	1.79	1.39	1.61	1.24	18.58%
YoY %	-84.96%	482.23%	120.11%	28.78%	-13.66%	29.84%	-	-
Horiz. %	278.23%	1,850.00%	317.74%	144.35%	112.10%	129.84%	100.00%	-
P/NAPS	0.49	0.32	0.44	0.76	0.59	0.69	0.78	-7.45%
YoY %	53.12%	-27.27%	-42.11%	28.81%	-14.49%	-11.54%	-	-
Horiz. %	62.82%	41.03%	56.41%	97.44%	75.64%	88.46%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	25/05/10	28/05/09	29/05/08	30/05/07	02/06/06	30/05/05	31/05/04	-
Price	0.97	0.99	1.19	1.79	1.72	1.39	1.83	-
P/RPS	0.30	0.23	0.30	0.62	0.48	0.30	0.40	-4.67%
YoY %	30.43%	-23.33%	-51.61%	29.17%	60.00%	-25.00%	-	-
Horiz. %	75.00%	57.50%	75.00%	155.00%	120.00%	75.00%	100.00%	-
P/EPS	3.97	2.09	4.10	18.90	-7.61	9.66	9.15	-12.98%
YoY %	89.95%	-49.02%	-78.31%	348.36%	-178.78%	5.57%	-	-
Horiz. %	43.39%	22.84%	44.81%	206.56%	-83.17%	105.57%	100.00%	-
EY	25.19	47.89	24.39	5.29	-13.13	10.35	10.93	14.92%
YoY %	-47.40%	96.35%	361.06%	140.29%	-226.86%	-5.31%	-	-
Horiz. %	230.47%	438.15%	223.15%	48.40%	-120.13%	94.69%	100.00%	-
DY	4.12	15.99	4.20	1.96	1.16	2.16	1.37	20.13%
YoY %	-74.23%	280.71%	114.29%	68.97%	-46.30%	57.66%	-	-
Horiz. %	300.73%	1,167.15%	306.57%	143.07%	84.67%	157.66%	100.00%	-
P/NAPS	0.41	0.46	0.41	0.69	0.70	0.52	0.71	-8.74%
YoY %	-10.87%	12.20%	-40.58%	-1.43%	34.62%	-26.76%	-	-
Horiz. %	57.75%	64.79%	57.75%	97.18%	98.59%	73.24%	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