[DRBHCOM] YoY TTM Result on 30-Jun-2006 [#1]

Stock

[DRBHCOM] DRB-HICOM BHD

Announcement Date

29-Aug-2006

Admission Sponsor

Sponsor

Financial Year

31-Mar-2007

Quarter

30-Jun-2006 [#1]

Profit Trend

QoQ- -20.77%

YoY- -284.95%

Quarter Report

DRB-HICOM Interim Report June 2006.doc

Latest QR

Upcoming QR

DRBHCOM's Result

DRBHCOM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/03	30/06/02	CAGR
TTM Result
Revenue	6,178,499	4,762,522	2,920,183	3,297,182	4,295,061	4,845,724	4,602,761	4.29%
YoY %	29.73%	63.09%	-11.43%	-23.23%	-11.36%	5.28%	-	-
Horiz. %	134.23%	103.47%	63.44%	71.63%	93.31%	105.28%	100.00%	-
PBT	211,487	962,645	221,547	-283,712	270,693	451,166	452,168	-10.27%
YoY %	-78.03%	334.51%	178.09%	-204.81%	-40.00%	-0.22%	-	-
Horiz. %	46.77%	212.90%	49.00%	-62.74%	59.87%	99.78%	100.00%	-
Tax	-53,795	-38,517	-27,084	44,942	-88,946	-252,910	-232,733	-18.86%
YoY %	-39.67%	-42.21%	-160.26%	150.53%	64.83%	-8.67%	-	-
Horiz. %	23.11%	16.55%	11.64%	-19.31%	38.22%	108.67%	100.00%	-
NP	157,692	924,128	194,463	-238,770	181,747	198,256	219,435	-4.60%
YoY %	-82.94%	375.22%	181.44%	-231.37%	-8.33%	-9.65%	-	-
Horiz. %	71.86%	421.14%	88.62%	-108.81%	82.82%	90.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	94,836	865,831	125,664	-269,900	145,934	198,256	219,435	-11.28%
YoY %	-89.05%	589.00%	146.56%	-284.95%	-26.39%	-9.65%	-	-
Horiz. %	43.22%	394.57%	57.27%	-123.00%	66.50%	90.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.44%	4.00%	12.22%	-	32.86%	56.06%	51.47%	-
YoY %	536.00%	-67.27%	0.00%	-	-41.38%	8.92%	-	-
Horiz. %	49.43%	7.77%	23.74%	-	63.84%	108.92%	100.00%	-
Total Cost	6,020,807	3,838,394	2,725,720	3,535,952	4,113,314	4,647,468	4,383,326	4.63%
YoY %	56.86%	40.82%	-22.91%	-14.04%	-11.49%	6.03%	-	-
Horiz. %	137.36%	87.57%	62.18%	80.67%	93.84%	106.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,188,275	3,506,550	2,640,377	2,504,569	1,970,464	2,328,002	1,867,956	12.21%
YoY %	19.44%	32.80%	5.42%	27.11%	-15.36%	24.63%	-	-
Horiz. %	224.22%	187.72%	141.35%	134.08%	105.49%	124.63%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/03	30/06/02	CAGR
Dividend
Div	34,825	184,680	35,288	19,785	29,477	19,096	18,272	9.64%
YoY %	-81.14%	423.35%	78.36%	-32.88%	54.36%	4.51%	-	-
Horiz. %	190.59%	1,010.73%	193.13%	108.28%	161.32%	104.51%	100.00%	-
Div Payout %	36.72%	21.33%	28.08%	0.00%	20.20%	9.63%	8.33%	-
YoY %	72.15%	-24.04%	0.00%	0.00%	109.76%	15.61%	-	-
Horiz. %	440.82%	256.06%	337.09%	0.00%	242.50%	115.61%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/03	30/06/02	CAGR
Equity
Net Worth	4,188,275	3,506,550	2,640,377	2,504,569	1,970,464	2,328,002	1,867,956	12.21%
YoY %	19.44%	32.80%	5.42%	27.11%	-15.36%	24.63%	-	-
Horiz. %	224.22%	187.72%	141.35%	134.08%	105.49%	124.63%	100.00%	-
NOSH	1,930,080	1,007,629	1,007,777	1,001,827	985,232	965,976	933,978	10.91%
YoY %	91.55%	-0.01%	0.59%	1.68%	1.99%	3.43%	-	-
Horiz. %	206.65%	107.89%	107.90%	107.26%	105.49%	103.43%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	2.55%	19.40%	6.66%	-7.24%	4.23%	4.09%	4.77%	-
YoY %	-86.86%	191.29%	191.99%	-271.16%	3.42%	-14.26%	-	-
Horiz. %	53.46%	406.71%	139.62%	-151.78%	88.68%	85.74%	100.00%	-
ROE	2.26%	24.69%	4.76%	-10.78%	7.41%	8.52%	11.75%	-
YoY %	-90.85%	418.70%	144.16%	-245.48%	-13.03%	-27.49%	-	-
Horiz. %	19.23%	210.13%	40.51%	-91.74%	63.06%	72.51%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/03	30/06/02	CAGR
Per Share
RPS	320.12	472.65	289.76	329.12	435.94	501.64	492.81	-5.97%
YoY %	-32.27%	63.12%	-11.96%	-24.50%	-13.10%	1.79%	-	-
Horiz. %	64.96%	95.91%	58.80%	66.78%	88.46%	101.79%	100.00%	-
EPS	4.91	85.93	12.47	-26.94	14.81	20.52	23.49	-20.02%
YoY %	-94.29%	589.09%	146.29%	-281.90%	-27.83%	-12.64%	-	-
Horiz. %	20.90%	365.82%	53.09%	-114.69%	63.05%	87.36%	100.00%	-
DPS	1.80	18.33	3.50	2.00	3.00	1.98	1.96	-1.20%
YoY %	-90.18%	423.71%	75.00%	-33.33%	51.52%	1.02%	-	-
Horiz. %	91.84%	935.20%	178.57%	102.04%	153.06%	101.02%	100.00%	-
NAPS	2.17	3.48	2.62	2.50	2.00	2.41	2.00	1.17%
YoY %	-37.64%	32.82%	4.80%	25.00%	-17.01%	20.50%	-	-
Horiz. %	108.50%	174.00%	131.00%	125.00%	100.00%	120.50%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 1,001,827
RPS	319.59	246.35	151.05	170.55	222.17	250.65	238.09	4.29%
YoY %	29.73%	63.09%	-11.43%	-23.23%	-11.36%	5.28%	-	-
Horiz. %	134.23%	103.47%	63.44%	71.63%	93.31%	105.28%	100.00%	-
EPS	4.91	44.79	6.50	-13.96	7.55	10.26	11.35	-11.27%
YoY %	-89.04%	589.08%	146.56%	-284.90%	-26.41%	-9.60%	-	-
Horiz. %	43.26%	394.63%	57.27%	-123.00%	66.52%	90.40%	100.00%	-
DPS	1.80	9.55	1.83	1.02	1.52	0.99	0.95	9.55%
YoY %	-81.15%	421.86%	79.41%	-32.89%	53.54%	4.21%	-	-
Horiz. %	189.47%	1,005.26%	192.63%	107.37%	160.00%	104.21%	100.00%	-
NAPS	2.1665	1.8138	1.3658	1.2955	1.0193	1.2042	0.9662	12.21%
YoY %	19.45%	32.80%	5.43%	27.10%	-15.35%	24.63%	-	-
Horiz. %	224.23%	187.73%	141.36%	134.08%	105.50%	124.63%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/03	28/06/02	-
Price	1.04	0.96	1.83	1.43	1.47	2.54	2.32	-
P/RPS	0.32	0.20	0.63	0.43	0.34	0.51	0.47	-5.33%
YoY %	60.00%	-68.25%	46.51%	26.47%	-33.33%	8.51%	-	-
Horiz. %	68.09%	42.55%	134.04%	91.49%	72.34%	108.51%	100.00%	-
P/EPS	21.17	1.12	14.68	-5.31	9.92	12.38	9.87	11.50%
YoY %	1,790.18%	-92.37%	376.46%	-153.53%	-19.87%	25.43%	-	-
Horiz. %	214.49%	11.35%	148.73%	-53.80%	100.51%	125.43%	100.00%	-
EY	4.72	89.51	6.81	-18.84	10.08	8.08	10.13	-10.32%
YoY %	-94.73%	1,214.39%	136.15%	-286.90%	24.75%	-20.24%	-	-
Horiz. %	46.59%	883.61%	67.23%	-185.98%	99.51%	79.76%	100.00%	-
DY	1.73	19.09	1.91	1.40	2.04	0.78	0.84	10.86%
YoY %	-90.94%	899.48%	36.43%	-31.37%	161.54%	-7.14%	-	-
Horiz. %	205.95%	2,272.62%	227.38%	166.67%	242.86%	92.86%	100.00%	-
P/NAPS	0.48	0.28	0.70	0.57	0.74	1.05	1.16	-11.83%
YoY %	71.43%	-60.00%	22.81%	-22.97%	-29.52%	-9.48%	-	-
Horiz. %	41.38%	24.14%	60.34%	49.14%	63.79%	90.52%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	28/08/09	29/08/08	30/08/07	29/08/06	29/08/05	29/08/03	29/08/02	-
Price	1.14	0.99	1.74	1.54	1.61	2.64	2.34	-
P/RPS	0.36	0.21	0.60	0.47	0.37	0.53	0.47	-3.73%
YoY %	71.43%	-65.00%	27.66%	27.03%	-30.19%	12.77%	-	-
Horiz. %	76.60%	44.68%	127.66%	100.00%	78.72%	112.77%	100.00%	-
P/EPS	23.20	1.15	13.95	-5.72	10.87	12.86	9.96	12.82%
YoY %	1,917.39%	-91.76%	343.88%	-152.62%	-15.47%	29.12%	-	-
Horiz. %	232.93%	11.55%	140.06%	-57.43%	109.14%	129.12%	100.00%	-
EY	4.31	86.80	7.17	-17.49	9.20	7.77	10.04	-11.37%
YoY %	-95.03%	1,110.60%	140.99%	-290.11%	18.40%	-22.61%	-	-
Horiz. %	42.93%	864.54%	71.41%	-174.20%	91.63%	77.39%	100.00%	-
DY	1.58	18.52	2.01	1.30	1.86	0.75	0.84	9.43%
YoY %	-91.47%	821.39%	54.62%	-30.11%	148.00%	-10.71%	-	-
Horiz. %	188.10%	2,204.76%	239.29%	154.76%	221.43%	89.29%	100.00%	-
P/NAPS	0.53	0.28	0.66	0.62	0.81	1.10	1.17	-10.68%
YoY %	89.29%	-57.58%	6.45%	-23.46%	-26.36%	-5.98%	-	-
Horiz. %	45.30%	23.93%	56.41%	52.99%	69.23%	94.02%	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

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos