[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
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 6,314,134 6,101,427 4,012,379 2,905,421 3,522,835 4,506,595 4,500,255 5.80%
PBT 657,894 774,943 376,073 187,131 -215,251 276,702 389,905 9.10%
Tax -114,629 -49,562 -24,344 -30,600 50,170 -135,295 -194,988 -8.46%
NP 543,265 725,381 351,729 156,531 -165,081 141,407 194,917 18.62%
-
NP to SH 472,298 660,507 292,395 95,073 -223,482 141,407 194,917 15.88%
-
Tax Rate 17.42% 6.40% 6.47% 16.35% - 48.90% 50.01% -
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%
-
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%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 77,330 220,540 50,377 35,137 19,784 29,480 24,352 21.22%
Div Payout % 16.37% 33.39% 17.23% 36.96% 0.00% 20.85% 12.49% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
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%
NOSH 1,933,270 1,393,180 1,007,548 1,003,938 989,238 982,675 974,097 12.09%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 8.60% 11.89% 8.77% 5.39% -4.69% 3.14% 4.33% -
ROE 10.31% 22.05% 10.04% 3.67% -9.18% 5.35% 7.79% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 326.60 437.95 398.23 289.40 356.12 458.60 461.99 -5.61%
EPS 24.43 47.41 29.02 9.47 -22.59 14.39 20.01 3.38%
DPS 4.00 15.83 5.00 3.50 2.00 3.00 2.50 8.14%
NAPS 2.37 2.15 2.89 2.58 2.46 2.69 2.57 -1.34%
Adjusted Per Share Value based on latest NOSH - 1,010,177
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 326.61 315.61 207.55 150.29 182.22 233.11 232.78 5.80%
EPS 24.43 34.17 15.12 4.92 -11.56 7.31 10.08 15.89%
DPS 4.00 11.41 2.61 1.82 1.02 1.52 1.26 21.22%
NAPS 2.37 1.5494 1.5062 1.3398 1.2588 1.3673 1.2949 10.59%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
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%
P/EPS 4.75 1.46 4.38 20.59 -6.37 12.93 10.04 -11.72%
EY 21.06 68.71 22.85 4.86 -15.69 7.74 9.96 13.28%
DY 3.45 22.94 3.94 1.79 1.39 1.61 1.24 18.58%
P/NAPS 0.49 0.32 0.44 0.76 0.59 0.69 0.78 -7.45%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
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%
P/EPS 3.97 2.09 4.10 18.90 -7.61 9.66 9.15 -12.98%
EY 25.19 47.89 24.39 5.29 -13.13 10.35 10.93 14.92%
DY 4.12 15.99 4.20 1.96 1.16 2.16 1.37 20.13%
P/NAPS 0.41 0.46 0.41 0.69 0.70 0.52 0.71 -8.74%

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