[DRBHCOM] YoY TTM Result on 30-Jun-2010 [#1]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 23.31%
YoY- 514.12%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 12,726,232 8,758,717 6,833,022 6,248,468 6,178,499 4,762,522 2,920,183 27.77%
PBT 1,035,668 1,773,000 624,363 794,381 211,487 962,645 221,547 29.27%
Tax -346,275 -153,666 -145,721 -111,394 -53,795 -38,517 -27,084 52.85%
NP 689,393 1,619,334 478,642 682,987 157,692 924,128 194,463 23.45%
-
NP to SH 552,960 1,538,454 405,752 582,408 94,836 865,831 125,664 27.98%
-
Tax Rate 33.43% 8.67% 23.34% 14.02% 25.44% 4.00% 12.22% -
Total Cost 12,036,839 7,139,383 6,354,380 5,565,481 6,020,807 3,838,394 2,725,720 28.05%
-
Net Worth 7,056,315 6,302,352 5,085,057 4,718,021 4,188,275 3,506,550 2,640,377 17.78%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 115,994 115,994 115,921 77,324 34,825 184,680 35,288 21.91%
Div Payout % 20.98% 7.54% 28.57% 13.28% 36.72% 21.33% 28.08% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 7,056,315 6,302,352 5,085,057 4,718,021 4,188,275 3,506,550 2,640,377 17.78%
NOSH 1,933,237 1,933,237 1,933,481 1,933,615 1,930,080 1,007,629 1,007,777 11.45%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 5.42% 18.49% 7.00% 10.93% 2.55% 19.40% 6.66% -
ROE 7.84% 24.41% 7.98% 12.34% 2.26% 24.69% 4.76% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 658.29 453.06 353.41 323.15 320.12 472.65 289.76 14.64%
EPS 28.60 79.58 20.99 30.12 4.91 85.93 12.47 14.82%
DPS 6.00 6.00 6.00 4.00 1.80 18.33 3.50 9.39%
NAPS 3.65 3.26 2.63 2.44 2.17 3.48 2.62 5.67%
Adjusted Per Share Value based on latest NOSH - 1,933,615
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 658.29 453.06 353.45 323.21 319.59 246.35 151.05 27.77%
EPS 28.60 79.58 20.99 30.13 4.91 44.79 6.50 27.98%
DPS 6.00 6.00 6.00 4.00 1.80 9.55 1.83 21.86%
NAPS 3.65 3.26 2.6303 2.4405 2.1665 1.8138 1.3658 17.78%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.69 2.52 2.27 1.04 1.04 0.96 1.83 -
P/RPS 0.41 0.56 0.64 0.32 0.32 0.20 0.63 -6.90%
P/EPS 9.40 3.17 10.82 3.45 21.17 1.12 14.68 -7.15%
EY 10.63 31.58 9.24 28.96 4.72 89.51 6.81 7.69%
DY 2.23 2.38 2.64 3.85 1.73 19.09 1.91 2.61%
P/NAPS 0.74 0.77 0.86 0.43 0.48 0.28 0.70 0.92%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 27/08/12 25/08/11 26/08/10 28/08/09 29/08/08 30/08/07 -
Price 2.60 2.55 2.07 1.08 1.14 0.99 1.74 -
P/RPS 0.39 0.56 0.59 0.33 0.36 0.21 0.60 -6.92%
P/EPS 9.09 3.20 9.86 3.59 23.20 1.15 13.95 -6.88%
EY 11.00 31.21 10.14 27.89 4.31 86.80 7.17 7.38%
DY 2.31 2.35 2.90 3.70 1.58 18.52 2.01 2.34%
P/NAPS 0.71 0.78 0.79 0.44 0.53 0.28 0.66 1.22%

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