[DRBHCOM] YoY TTM Result on 30-Sep-2006 [#2]

Stock

[DRBHCOM] DRB-HICOM BHD

Announcement Date

28-Nov-2006

Admission Sponsor

Sponsor

Financial Year

31-Mar-2007

Quarter

30-Sep-2006 [#2]

Profit Trend

QoQ- -3.93%

YoY- -345.91%

Quarter Report

DRB-HICOM Interim Report September 2006.doc

Latest QR

Upcoming QR

DRBHCOM's Result

DRBHCOM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
TTM Result
Revenue	6,106,760	5,526,123	2,959,541	3,169,338	4,124,863	4,550,339	4,743,705	4.29%
YoY %	10.51%	86.72%	-6.62%	-23.17%	-9.35%	-4.08%	-	-
Horiz. %	128.73%	116.49%	62.39%	66.81%	86.95%	95.92%	100.00%	-
PBT	192,997	992,036	247,306	-296,350	208,844	437,209	426,106	-12.35%
YoY %	-80.55%	301.14%	183.45%	-241.90%	-52.23%	2.61%	-	-
Horiz. %	45.29%	232.81%	58.04%	-69.55%	49.01%	102.61%	100.00%	-
Tax	-57,849	-43,991	-34,432	45,773	-45,195	-183,007	-247,311	-21.48%
YoY %	-31.50%	-27.76%	-175.22%	201.28%	75.30%	26.00%	-	-
Horiz. %	23.39%	17.79%	13.92%	-18.51%	18.27%	74.00%	100.00%	-
NP	135,148	948,045	212,874	-250,577	163,649	254,202	178,795	-4.55%
YoY %	-85.74%	345.35%	184.95%	-253.12%	-35.62%	42.18%	-	-
Horiz. %	75.59%	530.24%	119.06%	-140.15%	91.53%	142.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	94,554	883,655	147,934	-280,515	114,073	254,202	178,795	-10.06%
YoY %	-89.30%	497.33%	152.74%	-345.91%	-55.13%	42.18%	-	-
Horiz. %	52.88%	494.23%	82.74%	-156.89%	63.80%	142.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.97%	4.43%	13.92%	-	21.64%	41.86%	58.04%	-
YoY %	576.52%	-68.18%	0.00%	-	-48.30%	-27.88%	-	-
Horiz. %	51.64%	7.63%	23.98%	-	37.28%	72.12%	100.00%	-
Total Cost	5,971,612	4,578,078	2,746,667	3,419,915	3,961,214	4,296,137	4,564,910	4.57%
YoY %	30.44%	66.68%	-19.69%	-13.66%	-7.80%	-5.89%	-	-
Horiz. %	130.82%	100.29%	60.17%	74.92%	86.78%	94.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,238,370	3,443,262	2,667,807	2,512,865	1,971,787	2,611,382	2,374,353	10.12%
YoY %	23.09%	29.07%	6.17%	27.44%	-24.49%	9.98%	-	-
Horiz. %	178.51%	145.02%	112.36%	105.83%	83.05%	109.98%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	34,825	169,579	50,389	19,785	29,477	24,364	19,096	10.52%
YoY %	-79.46%	236.54%	154.68%	-32.88%	20.99%	27.59%	-	-
Horiz. %	182.37%	888.03%	263.87%	103.61%	154.36%	127.59%	100.00%	-
Div Payout %	36.83%	19.19%	34.06%	0.00%	25.84%	9.58%	10.68%	-
YoY %	91.92%	-43.66%	0.00%	0.00%	169.73%	-10.30%	-	-
Horiz. %	344.85%	179.68%	318.91%	0.00%	241.95%	89.70%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	4,238,370	3,443,262	2,667,807	2,512,865	1,971,787	2,611,382	2,374,353	10.12%
YoY %	23.09%	29.07%	6.17%	27.44%	-24.49%	9.98%	-	-
Horiz. %	178.51%	145.02%	112.36%	105.83%	83.05%	109.98%	100.00%	-
NOSH	1,935,329	1,006,801	1,006,719	1,001,141	985,893	981,722	969,123	12.20%
YoY %	92.23%	0.01%	0.56%	1.55%	0.42%	1.30%	-	-
Horiz. %	199.70%	103.89%	103.88%	103.30%	101.73%	101.30%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	2.21%	17.16%	7.19%	-7.91%	3.97%	5.59%	3.77%	-
YoY %	-87.12%	138.66%	190.90%	-299.24%	-28.98%	48.28%	-	-
Horiz. %	58.62%	455.17%	190.72%	-209.81%	105.31%	148.28%	100.00%	-
ROE	2.23%	25.66%	5.55%	-11.16%	5.79%	9.73%	7.53%	-
YoY %	-91.31%	362.34%	149.73%	-292.75%	-40.49%	29.22%	-	-
Horiz. %	29.61%	340.77%	73.71%	-148.21%	76.89%	129.22%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	315.54	548.88	293.98	316.57	418.39	463.51	489.48	-7.05%
YoY %	-42.51%	86.71%	-7.14%	-24.34%	-9.73%	-5.31%	-	-
Horiz. %	64.46%	112.14%	60.06%	64.67%	85.48%	94.69%	100.00%	-
EPS	4.89	87.77	14.69	-28.02	11.57	25.89	18.45	-19.83%
YoY %	-94.43%	497.48%	152.43%	-342.18%	-55.31%	40.33%	-	-
Horiz. %	26.50%	475.72%	79.62%	-151.87%	62.71%	140.33%	100.00%	-
DPS	1.80	16.83	5.00	2.00	3.00	2.50	2.00	-1.73%
YoY %	-89.30%	236.60%	150.00%	-33.33%	20.00%	25.00%	-	-
Horiz. %	90.00%	841.50%	250.00%	100.00%	150.00%	125.00%	100.00%	-
NAPS	2.19	3.42	2.65	2.51	2.00	2.66	2.45	-1.85%
YoY %	-35.96%	29.06%	5.58%	25.50%	-24.81%	8.57%	-	-
Horiz. %	89.39%	139.59%	108.16%	102.45%	81.63%	108.57%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 1,001,141
RPS	315.88	285.85	153.09	163.94	213.37	235.37	245.38	4.29%
YoY %	10.51%	86.72%	-6.62%	-23.17%	-9.35%	-4.08%	-	-
Horiz. %	128.73%	116.49%	62.39%	66.81%	86.95%	95.92%	100.00%	-
EPS	4.89	45.71	7.65	-14.51	5.90	13.15	9.25	-10.07%
YoY %	-89.30%	497.52%	152.72%	-345.93%	-55.13%	42.16%	-	-
Horiz. %	52.86%	494.16%	82.70%	-156.86%	63.78%	142.16%	100.00%	-
DPS	1.80	8.77	2.61	1.02	1.52	1.26	0.99	10.46%
YoY %	-79.48%	236.02%	155.88%	-32.89%	20.63%	27.27%	-	-
Horiz. %	181.82%	885.86%	263.64%	103.03%	153.54%	127.27%	100.00%	-
NAPS	2.1924	1.7811	1.38	1.2998	1.0199	1.3508	1.2282	10.12%
YoY %	23.09%	29.07%	6.17%	27.44%	-24.50%	9.98%	-	-
Horiz. %	178.51%	145.02%	112.36%	105.83%	83.04%	109.98%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	1.16	0.88	1.92	1.44	1.57	2.10	2.30	-
P/RPS	0.37	0.16	0.65	0.45	0.38	0.45	0.47	-3.90%
YoY %	131.25%	-75.38%	44.44%	18.42%	-15.56%	-4.26%	-	-
Horiz. %	78.72%	34.04%	138.30%	95.74%	80.85%	95.74%	100.00%	-
P/EPS	23.74	1.00	13.07	-5.14	13.57	8.11	12.47	11.31%
YoY %	2,274.00%	-92.35%	354.28%	-137.88%	67.32%	-34.96%	-	-
Horiz. %	190.38%	8.02%	104.81%	-41.22%	108.82%	65.04%	100.00%	-
EY	4.21	99.74	7.65	-19.46	7.37	12.33	8.02	-10.17%
YoY %	-95.78%	1,203.79%	139.31%	-364.04%	-40.23%	53.74%	-	-
Horiz. %	52.49%	1,243.64%	95.39%	-242.64%	91.90%	153.74%	100.00%	-
DY	1.55	19.13	2.60	1.39	1.91	1.19	0.87	10.09%
YoY %	-91.90%	635.77%	87.05%	-27.23%	60.50%	36.78%	-	-
Horiz. %	178.16%	2,198.85%	298.85%	159.77%	219.54%	136.78%	100.00%	-
P/NAPS	0.53	0.26	0.72	0.57	0.79	0.79	0.94	-9.10%
YoY %	103.85%	-63.89%	26.32%	-27.85%	0.00%	-15.96%	-	-
Horiz. %	56.38%	27.66%	76.60%	60.64%	84.04%	84.04%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	26/11/09	26/11/08	30/11/07	28/11/06	28/11/05	29/11/04	21/11/03	-
Price	1.04	0.71	1.65	1.58	1.40	2.24	2.13	-
P/RPS	0.33	0.13	0.56	0.50	0.33	0.48	0.44	-4.67%
YoY %	153.85%	-76.79%	12.00%	51.52%	-31.25%	9.09%	-	-
Horiz. %	75.00%	29.55%	127.27%	113.64%	75.00%	109.09%	100.00%	-
P/EPS	21.29	0.81	11.23	-5.64	12.10	8.65	11.55	10.71%
YoY %	2,528.40%	-92.79%	299.11%	-146.61%	39.88%	-25.11%	-	-
Horiz. %	184.33%	7.01%	97.23%	-48.83%	104.76%	74.89%	100.00%	-
EY	4.70	123.62	8.91	-17.73	8.26	11.56	8.66	-9.67%
YoY %	-96.20%	1,287.43%	150.25%	-314.65%	-28.55%	33.49%	-	-
Horiz. %	54.27%	1,427.48%	102.89%	-204.73%	95.38%	133.49%	100.00%	-
DY	1.73	23.70	3.03	1.27	2.14	1.12	0.94	10.69%
YoY %	-92.70%	682.18%	138.58%	-40.65%	91.07%	19.15%	-	-
Horiz. %	184.04%	2,521.28%	322.34%	135.11%	227.66%	119.15%	100.00%	-
P/NAPS	0.47	0.21	0.62	0.63	0.70	0.84	0.87	-9.74%
YoY %	123.81%	-66.13%	-1.59%	-10.00%	-16.67%	-3.45%	-	-
Horiz. %	54.02%	24.14%	71.26%	72.41%	80.46%	96.55%	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