[DRBHCOM] YoY Quarter Result on 31-Mar-2010 [#4]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 150.52%
YoY- 527.03%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 3,361,035 2,124,192 1,997,890 1,590,083 1,473,665 1,366,065 681,592 30.43%
PBT 314,185 1,395,855 134,598 318,787 -59,297 59,194 61,087 31.35%
Tax -199,586 -44,405 -44,196 -21,451 15,314 -344 -11,891 59.94%
NP 114,599 1,351,450 90,402 297,336 -43,983 58,850 49,196 15.12%
-
NP to SH 70,587 1,321,999 72,396 259,360 -60,736 38,894 17,072 26.66%
-
Tax Rate 63.52% 3.18% 32.84% 6.73% - 0.58% 19.47% -
Total Cost 3,246,436 772,742 1,907,488 1,292,747 1,517,648 1,307,215 632,396 31.30%
-
Net Worth 7,094,979 6,553,673 4,980,844 4,583,767 2,995,009 2,911,675 2,606,257 18.14%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 86,995 77,329 77,222 48,351 34,825 35,262 25,254 22.86%
Div Payout % 123.25% 5.85% 106.67% 18.64% 0.00% 90.66% 147.93% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 7,094,979 6,553,673 4,980,844 4,583,767 2,995,009 2,911,675 2,606,257 18.14%
NOSH 1,933,237 1,933,237 1,930,560 1,934,079 1,393,027 1,007,500 1,010,177 11.41%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 3.41% 63.62% 4.52% 18.70% -2.98% 4.31% 7.22% -
ROE 0.99% 20.17% 1.45% 5.66% -2.03% 1.34% 0.66% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 173.86 109.88 103.49 82.21 105.79 135.59 67.47 17.07%
EPS 3.65 68.38 3.75 13.41 -4.36 3.86 1.69 13.67%
DPS 4.50 4.00 4.00 2.50 2.50 3.50 2.50 10.28%
NAPS 3.67 3.39 2.58 2.37 2.15 2.89 2.58 6.04%
Adjusted Per Share Value based on latest NOSH - 1,934,079
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 173.86 109.88 103.34 82.25 76.23 70.66 35.26 30.43%
EPS 3.65 68.38 3.74 13.42 -3.14 2.01 0.88 26.72%
DPS 4.50 4.00 3.99 2.50 1.80 1.82 1.31 22.81%
NAPS 3.67 3.39 2.5764 2.371 1.5492 1.5061 1.3481 18.14%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.53 2.52 2.30 1.16 0.69 1.27 1.95 -
P/RPS 1.46 2.29 2.22 1.41 0.65 0.94 2.89 -10.74%
P/EPS 69.29 3.69 61.33 8.65 -15.83 32.90 115.38 -8.14%
EY 1.44 27.14 1.63 11.56 -6.32 3.04 0.87 8.75%
DY 1.78 1.59 1.74 2.16 3.62 2.76 1.28 5.64%
P/NAPS 0.69 0.74 0.89 0.49 0.32 0.44 0.76 -1.59%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 29/05/12 26/05/11 25/05/10 28/05/09 29/05/08 30/05/07 -
Price 2.90 2.43 2.23 0.97 0.99 1.19 1.79 -
P/RPS 1.67 2.21 2.15 1.18 0.94 0.88 2.65 -7.40%
P/EPS 79.43 3.55 59.47 7.23 -22.71 30.83 105.92 -4.67%
EY 1.26 28.14 1.68 13.82 -4.40 3.24 0.94 4.99%
DY 1.55 1.65 1.79 2.58 2.53 2.94 1.40 1.70%
P/NAPS 0.79 0.72 0.86 0.41 0.46 0.41 0.69 2.27%

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