[DRBHCOM] YoY Annualized Quarter Result on 31-Mar-2011 [#4]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- -11.43%
YoY- 0.04%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 14,200,742 13,134,727 6,878,205 6,804,064 6,314,134 6,101,427 4,012,379 23.43%
PBT 801,741 1,037,367 1,821,399 701,524 657,894 774,943 376,073 13.44%
Tax -151,471 -338,429 -146,791 -131,318 -114,629 -49,562 -24,344 35.60%
NP 650,270 698,938 1,674,608 570,206 543,265 725,381 351,729 10.77%
-
NP to SH 462,169 575,305 1,596,920 472,468 472,298 660,507 292,395 7.92%
-
Tax Rate 18.89% 32.62% 8.06% 18.72% 17.42% 6.40% 6.47% -
Total Cost 13,550,472 12,435,789 5,203,597 6,233,858 5,770,869 5,376,046 3,660,650 24.36%
-
Net Worth 7,307,635 7,094,979 6,553,673 4,987,591 4,581,850 2,995,338 2,911,814 16.56%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 115,994 115,994 115,994 115,990 77,330 220,540 50,377 14.90%
Div Payout % 25.10% 20.16% 7.26% 24.55% 16.37% 33.39% 17.23% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 7,307,635 7,094,979 6,553,673 4,987,591 4,581,850 2,995,338 2,911,814 16.56%
NOSH 1,933,237 1,933,237 1,933,237 1,933,175 1,933,270 1,393,180 1,007,548 11.46%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 4.58% 5.32% 24.35% 8.38% 8.60% 11.89% 8.77% -
ROE 6.32% 8.11% 24.37% 9.47% 10.31% 22.05% 10.04% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 734.56 679.42 355.79 351.96 326.60 437.95 398.23 10.73%
EPS 23.91 29.76 82.60 24.44 24.43 47.41 29.02 -3.17%
DPS 6.00 6.00 6.00 6.00 4.00 15.83 5.00 3.08%
NAPS 3.78 3.67 3.39 2.58 2.37 2.15 2.89 4.57%
Adjusted Per Share Value based on latest NOSH - 1,930,560
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 734.56 679.42 355.79 351.95 326.61 315.61 207.55 23.43%
EPS 23.91 29.76 82.60 24.44 24.43 34.17 15.12 7.93%
DPS 6.00 6.00 6.00 6.00 4.00 11.41 2.61 14.87%
NAPS 3.78 3.67 3.39 2.5799 2.37 1.5494 1.5062 16.56%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.47 2.53 2.52 2.30 1.16 0.69 1.27 -
P/RPS 0.34 0.37 0.71 0.65 0.36 0.16 0.32 1.01%
P/EPS 10.33 8.50 3.05 9.41 4.75 1.46 4.38 15.36%
EY 9.68 11.76 32.78 10.63 21.06 68.71 22.85 -13.33%
DY 2.43 2.37 2.38 2.61 3.45 22.94 3.94 -7.73%
P/NAPS 0.65 0.69 0.74 0.89 0.49 0.32 0.44 6.71%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 30/05/13 29/05/12 26/05/11 25/05/10 28/05/09 29/05/08 -
Price 2.39 2.90 2.43 2.23 0.97 0.99 1.19 -
P/RPS 0.33 0.43 0.68 0.63 0.30 0.23 0.30 1.60%
P/EPS 10.00 9.75 2.94 9.12 3.97 2.09 4.10 16.01%
EY 10.00 10.26 33.99 10.96 25.19 47.89 24.39 -13.80%
DY 2.51 2.07 2.47 2.69 4.12 15.99 4.20 -8.21%
P/NAPS 0.63 0.79 0.72 0.86 0.41 0.46 0.41 7.41%

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