[DRBHCOM] YoY TTM Result on 30-Jun-2009 [#1]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -85.64%
YoY- -89.05%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 8,758,717 6,833,022 6,248,468 6,178,499 4,762,522 2,920,183 3,297,182 17.66%
PBT 1,773,000 624,363 794,381 211,487 962,645 221,547 -283,712 -
Tax -153,666 -145,721 -111,394 -53,795 -38,517 -27,084 44,942 -
NP 1,619,334 478,642 682,987 157,692 924,128 194,463 -238,770 -
-
NP to SH 1,538,454 405,752 582,408 94,836 865,831 125,664 -269,900 -
-
Tax Rate 8.67% 23.34% 14.02% 25.44% 4.00% 12.22% - -
Total Cost 7,139,383 6,354,380 5,565,481 6,020,807 3,838,394 2,725,720 3,535,952 12.41%
-
Net Worth 6,302,352 5,085,057 4,718,021 4,188,275 3,506,550 2,640,377 2,504,569 16.60%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 115,994 115,921 77,324 34,825 184,680 35,288 19,785 34.24%
Div Payout % 7.54% 28.57% 13.28% 36.72% 21.33% 28.08% 0.00% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 6,302,352 5,085,057 4,718,021 4,188,275 3,506,550 2,640,377 2,504,569 16.60%
NOSH 1,933,237 1,933,481 1,933,615 1,930,080 1,007,629 1,007,777 1,001,827 11.56%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 18.49% 7.00% 10.93% 2.55% 19.40% 6.66% -7.24% -
ROE 24.41% 7.98% 12.34% 2.26% 24.69% 4.76% -10.78% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 453.06 353.41 323.15 320.12 472.65 289.76 329.12 5.46%
EPS 79.58 20.99 30.12 4.91 85.93 12.47 -26.94 -
DPS 6.00 6.00 4.00 1.80 18.33 3.50 2.00 20.07%
NAPS 3.26 2.63 2.44 2.17 3.48 2.62 2.50 4.51%
Adjusted Per Share Value based on latest NOSH - 1,930,080
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 453.06 353.45 323.21 319.59 246.35 151.05 170.55 17.66%
EPS 79.58 20.99 30.13 4.91 44.79 6.50 -13.96 -
DPS 6.00 6.00 4.00 1.80 9.55 1.83 1.02 34.32%
NAPS 3.26 2.6303 2.4405 2.1665 1.8138 1.3658 1.2955 16.60%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.52 2.27 1.04 1.04 0.96 1.83 1.43 -
P/RPS 0.56 0.64 0.32 0.32 0.20 0.63 0.43 4.49%
P/EPS 3.17 10.82 3.45 21.17 1.12 14.68 -5.31 -
EY 31.58 9.24 28.96 4.72 89.51 6.81 -18.84 -
DY 2.38 2.64 3.85 1.73 19.09 1.91 1.40 9.23%
P/NAPS 0.77 0.86 0.43 0.48 0.28 0.70 0.57 5.13%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 25/08/11 26/08/10 28/08/09 29/08/08 30/08/07 29/08/06 -
Price 2.55 2.07 1.08 1.14 0.99 1.74 1.54 -
P/RPS 0.56 0.59 0.33 0.36 0.21 0.60 0.47 2.96%
P/EPS 3.20 9.86 3.59 23.20 1.15 13.95 -5.72 -
EY 31.21 10.14 27.89 4.31 86.80 7.17 -17.49 -
DY 2.35 2.90 3.70 1.58 18.52 2.01 1.30 10.36%
P/NAPS 0.78 0.79 0.44 0.53 0.28 0.66 0.62 3.89%

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