[DRBHCOM] YoY Cumulative Quarter Result on 31-Dec-2010 [#3]

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Cumulative Result
Revenue	10,033,198	9,773,692	4,754,013	4,806,174	4,724,051	4,627,762	2,646,314	24.84%
YoY %	2.66%	105.59%	-1.09%	1.74%	2.08%	74.88%	-	-
Horiz. %	379.14%	369.33%	179.65%	181.62%	178.51%	174.88%	100.00%	-
PBT	504,260	723,182	425,544	566,926	339,107	834,240	316,879	8.04%
YoY %	-30.27%	69.94%	-24.94%	67.18%	-59.35%	163.27%	-	-
Horiz. %	159.13%	228.22%	134.29%	178.91%	107.01%	263.27%	100.00%	-
Tax	-106,873	-138,843	-102,386	-87,122	-93,178	-64,876	-24,000	28.23%
YoY %	23.03%	-35.61%	-17.52%	6.50%	-43.62%	-170.32%	-	-
Horiz. %	445.30%	578.51%	426.61%	363.01%	388.24%	270.32%	100.00%	-
NP	397,387	584,339	323,158	479,804	245,929	769,364	292,879	5.21%
YoY %	-31.99%	80.82%	-32.65%	95.10%	-68.03%	162.69%	-	-
Horiz. %	135.68%	199.52%	110.34%	163.82%	83.97%	262.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	295,883	504,718	274,921	400,072	212,938	721,243	253,501	2.60%
YoY %	-41.38%	83.59%	-31.28%	87.88%	-70.48%	184.51%	-	-
Horiz. %	116.72%	199.10%	108.45%	157.82%	84.00%	284.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.19%	19.20%	24.06%	15.37%	27.48%	7.78%	7.57%	-
YoY %	10.36%	-20.20%	56.54%	-44.07%	253.21%	2.77%	-	-
Horiz. %	279.92%	253.63%	317.83%	203.04%	363.01%	102.77%	100.00%	-
Total Cost	9,635,811	9,189,353	4,430,855	4,326,370	4,478,122	3,858,398	2,353,435	26.45%
YoY %	4.86%	107.39%	2.42%	-3.39%	16.06%	63.95%	-	-
Horiz. %	409.44%	390.47%	188.27%	183.83%	190.28%	163.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,799,711	6,708,332	5,161,742	4,911,468	4,328,322	2,645,204	2,841,306	12.61%
YoY %	-13.54%	29.96%	5.10%	13.47%	63.63%	-6.90%	-	-
Horiz. %	204.12%	236.10%	181.67%	172.86%	152.34%	93.10%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Dividend
Div	28,998	28,998	38,664	38,672	28,984	161,745	15,113	11.46%
YoY %	0.00%	-25.00%	-0.02%	33.43%	-82.08%	970.24%	-	-
Horiz. %	191.87%	191.87%	255.83%	255.89%	191.78%	1,070.24%	100.00%	-
Div Payout %	9.80%	5.75%	14.06%	9.67%	13.61%	22.43%	5.96%	-
YoY %	70.43%	-59.10%	45.40%	-28.95%	-39.32%	276.34%	-	-
Horiz. %	164.43%	96.48%	235.91%	162.25%	228.36%	376.34%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Equity
Net Worth	5,799,711	6,708,332	5,161,742	4,911,468	4,328,322	2,645,204	2,841,306	12.61%
YoY %	-13.54%	29.96%	5.10%	13.47%	63.63%	-6.90%	-	-
Horiz. %	204.12%	236.10%	181.67%	172.86%	152.34%	93.10%	100.00%	-
NOSH	1,933,237	1,933,237	1,933,237	1,933,649	1,932,286	1,213,396	1,007,555	11.46%
YoY %	0.00%	0.00%	-0.02%	0.07%	59.25%	20.43%	-	-
Horiz. %	191.87%	191.87%	191.87%	191.91%	191.78%	120.43%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Ratio Analysis
NP Margin	3.96%	5.98%	6.80%	9.98%	5.21%	16.62%	11.07%	-
YoY %	-33.78%	-12.06%	-31.86%	91.55%	-68.65%	50.14%	-	-
Horiz. %	35.77%	54.02%	61.43%	90.15%	47.06%	150.14%	100.00%	-
ROE	5.10%	7.52%	5.33%	8.15%	4.92%	27.27%	8.92%	-
YoY %	-32.18%	41.09%	-34.60%	65.65%	-81.96%	205.72%	-	-
Horiz. %	57.17%	84.30%	59.75%	91.37%	55.16%	305.72%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Per Share
RPS	518.98	505.56	245.91	248.55	244.48	381.39	262.65	12.00%
YoY %	2.65%	105.59%	-1.06%	1.66%	-35.90%	45.21%	-	-
Horiz. %	197.59%	192.48%	93.63%	94.63%	93.08%	145.21%	100.00%	-
EPS	15.31	26.11	14.22	20.69	11.02	59.44	25.16	-7.93%
YoY %	-41.36%	83.61%	-31.27%	87.75%	-81.46%	136.25%	-	-
Horiz. %	60.85%	103.78%	56.52%	82.23%	43.80%	236.25%	100.00%	-
DPS	1.50	1.50	2.00	2.00	1.50	13.33	1.50	0.00%
YoY %	0.00%	-25.00%	0.00%	33.33%	-88.75%	788.67%	-	-
Horiz. %	100.00%	100.00%	133.33%	133.33%	100.00%	888.67%	100.00%	-
NAPS	3.00	3.47	2.67	2.54	2.24	2.18	2.82	1.03%
YoY %	-13.54%	29.96%	5.12%	13.39%	2.75%	-22.70%	-	-
Horiz. %	106.38%	123.05%	94.68%	90.07%	79.43%	77.30%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,934,938
RPS	518.98	505.56	245.91	248.61	244.36	239.38	136.89	24.84%
YoY %	2.65%	105.59%	-1.09%	1.74%	2.08%	74.87%	-	-
Horiz. %	379.12%	369.32%	179.64%	181.61%	178.51%	174.87%	100.00%	-
EPS	15.31	26.11	14.22	20.69	11.01	37.31	13.11	2.61%
YoY %	-41.36%	83.61%	-31.27%	87.92%	-70.49%	184.59%	-	-
Horiz. %	116.78%	199.16%	108.47%	157.82%	83.98%	284.59%	100.00%	-
DPS	1.50	1.50	2.00	2.00	1.50	8.37	0.78	11.50%
YoY %	0.00%	-25.00%	0.00%	33.33%	-82.08%	973.08%	-	-
Horiz. %	192.31%	192.31%	256.41%	256.41%	192.31%	1,073.08%	100.00%	-
NAPS	3.00	3.47	2.67	2.5405	2.2389	1.3683	1.4697	12.61%
YoY %	-13.54%	29.96%	5.10%	13.47%	63.63%	-6.90%	-	-
Horiz. %	204.12%	236.10%	181.67%	172.86%	152.34%	93.10%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/13	31/12/12	30/12/11	30/12/10	31/12/09	31/12/08	31/12/07	-
Price	2.82	2.73	2.04	1.94	1.01	0.73	1.59	-
P/RPS	0.54	0.54	0.83	0.78	0.41	0.19	0.61	-2.00%
YoY %	0.00%	-34.94%	6.41%	90.24%	115.79%	-68.85%	-	-
Horiz. %	88.52%	88.52%	136.07%	127.87%	67.21%	31.15%	100.00%	-
P/EPS	18.43	10.46	14.35	9.38	9.17	1.23	6.32	19.50%
YoY %	76.20%	-27.11%	52.99%	2.29%	645.53%	-80.54%	-	-
Horiz. %	291.61%	165.51%	227.06%	148.42%	145.09%	19.46%	100.00%	-
EY	5.43	9.56	6.97	10.66	10.91	81.42	15.82	-16.31%
YoY %	-43.20%	37.16%	-34.62%	-2.29%	-86.60%	414.66%	-	-
Horiz. %	34.32%	60.43%	44.06%	67.38%	68.96%	514.66%	100.00%	-
DY	0.53	0.55	0.98	1.03	1.49	18.26	0.94	-9.10%
YoY %	-3.64%	-43.88%	-4.85%	-30.87%	-91.84%	1,842.55%	-	-
Horiz. %	56.38%	58.51%	104.26%	109.57%	158.51%	1,942.55%	100.00%	-
P/NAPS	0.94	0.79	0.76	0.76	0.45	0.33	0.56	9.00%
YoY %	18.99%	3.95%	0.00%	68.89%	36.36%	-41.07%	-	-
Horiz. %	167.86%	141.07%	135.71%	135.71%	80.36%	58.93%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	27/02/14	27/02/13	24/02/12	25/02/11	25/02/10	26/02/09	28/02/08	-
Price	2.60	2.56	2.57	1.98	1.00	0.74	1.39	-
P/RPS	0.50	0.51	1.05	0.80	0.41	0.19	0.53	-0.96%
YoY %	-1.96%	-51.43%	31.25%	95.12%	115.79%	-64.15%	-	-
Horiz. %	94.34%	96.23%	198.11%	150.94%	77.36%	35.85%	100.00%	-
P/EPS	16.99	9.81	18.07	9.57	9.07	1.24	5.52	20.58%
YoY %	73.19%	-45.71%	88.82%	5.51%	631.45%	-77.54%	-	-
Horiz. %	307.79%	177.72%	327.36%	173.37%	164.31%	22.46%	100.00%	-
EY	5.89	10.20	5.53	10.45	11.02	80.32	18.10	-17.05%
YoY %	-42.25%	84.45%	-47.08%	-5.17%	-86.28%	343.76%	-	-
Horiz. %	32.54%	56.35%	30.55%	57.73%	60.88%	443.76%	100.00%	-
DY	0.58	0.59	0.78	1.01	1.50	18.01	1.08	-9.83%
YoY %	-1.69%	-24.36%	-22.77%	-32.67%	-91.67%	1,567.59%	-	-
Horiz. %	53.70%	54.63%	72.22%	93.52%	138.89%	1,667.59%	100.00%	-
P/NAPS	0.87	0.74	0.96	0.78	0.45	0.34	0.49	10.03%
YoY %	17.57%	-22.92%	23.08%	73.33%	32.35%	-30.61%	-	-
Horiz. %	177.55%	151.02%	195.92%	159.18%	91.84%	69.39%	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

Latest Videos