[DRBHCOM] YoY Cumulative Quarter Result on 30-Sep-2008 [#2]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 10.11%
YoY- 703.02%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 3,059,441 3,201,259 3,150,980 3,145,647 1,631,903 1,577,783 1,931,280 7.96%
PBT 310,373 409,646 163,650 745,596 129,633 69,458 150,557 12.80%
Tax -80,372 -54,470 -48,869 -40,582 -20,935 -17,103 -12,706 35.97%
NP 230,001 355,176 114,781 705,014 108,698 52,355 137,851 8.90%
-
NP to SH 195,345 289,974 109,410 675,363 84,103 31,242 88,275 14.14%
-
Tax Rate 25.90% 13.30% 29.86% 5.44% 16.15% 24.62% 8.44% -
Total Cost 2,829,440 2,846,083 3,036,199 2,440,633 1,523,205 1,525,428 1,793,429 7.89%
-
Net Worth 5,106,047 4,832,900 4,233,355 3,445,832 2,669,137 2,513,378 1,971,019 17.18%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - 134,306 15,108 - - -
Div Payout % - - - 19.89% 17.96% - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 5,106,047 4,832,900 4,233,355 3,445,832 2,669,137 2,513,378 1,971,019 17.18%
NOSH 1,934,108 1,933,160 1,933,038 1,007,553 1,007,221 1,001,346 985,509 11.88%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 7.52% 11.09% 3.64% 22.41% 6.66% 3.32% 7.14% -
ROE 3.83% 6.00% 2.58% 19.60% 3.15% 1.24% 4.48% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 158.18 165.60 163.01 312.21 162.02 157.57 195.97 -3.50%
EPS 10.10 15.00 5.66 67.03 8.35 3.12 8.95 2.03%
DPS 0.00 0.00 0.00 13.33 1.50 0.00 0.00 -
NAPS 2.64 2.50 2.19 3.42 2.65 2.51 2.00 4.73%
Adjusted Per Share Value based on latest NOSH - 1,006,801
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 158.25 165.59 162.99 162.71 84.41 81.61 99.90 7.96%
EPS 10.10 15.00 5.66 34.93 4.35 1.62 4.57 14.12%
DPS 0.00 0.00 0.00 6.95 0.78 0.00 0.00 -
NAPS 2.6412 2.4999 2.1898 1.7824 1.3807 1.3001 1.0195 17.18%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.74 1.25 1.16 0.88 1.92 1.44 1.57 -
P/RPS 1.10 0.75 0.71 0.28 1.19 0.91 0.80 5.44%
P/EPS 17.23 8.33 20.49 1.31 22.99 46.15 17.53 -0.28%
EY 5.80 12.00 4.88 76.17 4.35 2.17 5.71 0.26%
DY 0.00 0.00 0.00 15.15 0.78 0.00 0.00 -
P/NAPS 0.66 0.50 0.53 0.26 0.72 0.57 0.79 -2.95%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 24/11/11 25/11/10 26/11/09 26/11/08 30/11/07 28/11/06 28/11/05 -
Price 2.08 1.30 1.04 0.71 1.65 1.58 1.40 -
P/RPS 1.31 0.79 0.64 0.23 1.02 1.00 0.71 10.74%
P/EPS 20.59 8.67 18.37 1.06 19.76 50.64 15.63 4.69%
EY 4.86 11.54 5.44 94.41 5.06 1.97 6.40 -4.48%
DY 0.00 0.00 0.00 18.77 0.91 0.00 0.00 -
P/NAPS 0.79 0.52 0.47 0.21 0.62 0.63 0.70 2.03%

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