[DRBHCOM] YoY TTM Result on 30-Sep-2007 [#2]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 17.72%
YoY- 152.74%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 6,364,413 6,106,760 5,526,123 2,959,541 3,169,338 4,124,863 4,550,339 5.74%
PBT 903,890 192,997 992,036 247,306 -296,350 208,844 437,209 12.86%
Tax -120,230 -57,849 -43,991 -34,432 45,773 -45,195 -183,007 -6.75%
NP 783,660 135,148 948,045 212,874 -250,577 163,649 254,202 20.62%
-
NP to SH 652,862 94,554 883,655 147,934 -280,515 114,073 254,202 17.01%
-
Tax Rate 13.30% 29.97% 4.43% 13.92% - 21.64% 41.86% -
Total Cost 5,580,753 5,971,612 4,578,078 2,746,667 3,419,915 3,961,214 4,296,137 4.45%
-
Net Worth 4,831,542 4,238,370 3,443,262 2,667,807 2,512,865 1,971,787 2,611,382 10.79%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 77,324 34,825 169,579 50,389 19,785 29,477 24,364 21.21%
Div Payout % 11.84% 36.83% 19.19% 34.06% 0.00% 25.84% 9.58% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 4,831,542 4,238,370 3,443,262 2,667,807 2,512,865 1,971,787 2,611,382 10.79%
NOSH 1,932,616 1,935,329 1,006,801 1,006,719 1,001,141 985,893 981,722 11.94%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 12.31% 2.21% 17.16% 7.19% -7.91% 3.97% 5.59% -
ROE 13.51% 2.23% 25.66% 5.55% -11.16% 5.79% 9.73% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 329.32 315.54 548.88 293.98 316.57 418.39 463.51 -5.53%
EPS 33.78 4.89 87.77 14.69 -28.02 11.57 25.89 4.53%
DPS 4.00 1.80 16.83 5.00 2.00 3.00 2.50 8.14%
NAPS 2.50 2.19 3.42 2.65 2.51 2.00 2.66 -1.02%
Adjusted Per Share Value based on latest NOSH - 1,006,719
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 329.21 315.88 285.85 153.09 163.94 213.37 235.37 5.74%
EPS 33.77 4.89 45.71 7.65 -14.51 5.90 13.15 17.01%
DPS 4.00 1.80 8.77 2.61 1.02 1.52 1.26 21.22%
NAPS 2.4992 2.1924 1.7811 1.38 1.2998 1.0199 1.3508 10.79%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.25 1.16 0.88 1.92 1.44 1.57 2.10 -
P/RPS 0.38 0.37 0.16 0.65 0.45 0.38 0.45 -2.77%
P/EPS 3.70 23.74 1.00 13.07 -5.14 13.57 8.11 -12.25%
EY 27.02 4.21 99.74 7.65 -19.46 7.37 12.33 13.96%
DY 3.20 1.55 19.13 2.60 1.39 1.91 1.19 17.91%
P/NAPS 0.50 0.53 0.26 0.72 0.57 0.79 0.79 -7.33%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 26/11/09 26/11/08 30/11/07 28/11/06 28/11/05 29/11/04 -
Price 1.30 1.04 0.71 1.65 1.58 1.40 2.24 -
P/RPS 0.39 0.33 0.13 0.56 0.50 0.33 0.48 -3.39%
P/EPS 3.85 21.29 0.81 11.23 -5.64 12.10 8.65 -12.61%
EY 25.99 4.70 123.62 8.91 -17.73 8.26 11.56 14.44%
DY 3.08 1.73 23.70 3.03 1.27 2.14 1.12 18.35%
P/NAPS 0.52 0.47 0.21 0.62 0.63 0.70 0.84 -7.67%

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