[DRBHCOM] YoY TTM Result on 30-Sep-2008 [#2]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 2.06%
YoY- 497.33%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 6,662,246 6,364,413 6,106,760 5,526,123 2,959,541 3,169,338 4,124,863 8.31%
PBT 602,251 903,890 192,997 992,036 247,306 -296,350 208,844 19.29%
Tax -157,220 -120,230 -57,849 -43,991 -34,432 45,773 -45,195 23.08%
NP 445,031 783,660 135,148 948,045 212,874 -250,577 163,649 18.13%
-
NP to SH 377,839 652,862 94,554 883,655 147,934 -280,515 114,073 22.08%
-
Tax Rate 26.11% 13.30% 29.97% 4.43% 13.92% - 21.64% -
Total Cost 6,217,215 5,580,753 5,971,612 4,578,078 2,746,667 3,419,915 3,961,214 7.79%
-
Net Worth 5,107,494 4,831,542 4,238,370 3,443,262 2,667,807 2,512,865 1,971,787 17.18%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 115,921 77,324 34,825 169,579 50,389 19,785 29,477 25.62%
Div Payout % 30.68% 11.84% 36.83% 19.19% 34.06% 0.00% 25.84% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 5,107,494 4,831,542 4,238,370 3,443,262 2,667,807 2,512,865 1,971,787 17.18%
NOSH 1,934,656 1,932,616 1,935,329 1,006,801 1,006,719 1,001,141 985,893 11.88%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 6.68% 12.31% 2.21% 17.16% 7.19% -7.91% 3.97% -
ROE 7.40% 13.51% 2.23% 25.66% 5.55% -11.16% 5.79% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 344.36 329.32 315.54 548.88 293.98 316.57 418.39 -3.19%
EPS 19.53 33.78 4.89 87.77 14.69 -28.02 11.57 9.11%
DPS 6.00 4.00 1.80 16.83 5.00 2.00 3.00 12.24%
NAPS 2.64 2.50 2.19 3.42 2.65 2.51 2.00 4.73%
Adjusted Per Share Value based on latest NOSH - 1,006,801
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 344.62 329.21 315.88 285.85 153.09 163.94 213.37 8.31%
EPS 19.54 33.77 4.89 45.71 7.65 -14.51 5.90 22.07%
DPS 6.00 4.00 1.80 8.77 2.61 1.02 1.52 25.70%
NAPS 2.6419 2.4992 2.1924 1.7811 1.38 1.2998 1.0199 17.18%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.74 1.25 1.16 0.88 1.92 1.44 1.57 -
P/RPS 0.51 0.38 0.37 0.16 0.65 0.45 0.38 5.02%
P/EPS 8.91 3.70 23.74 1.00 13.07 -5.14 13.57 -6.76%
EY 11.22 27.02 4.21 99.74 7.65 -19.46 7.37 7.25%
DY 3.45 3.20 1.55 19.13 2.60 1.39 1.91 10.35%
P/NAPS 0.66 0.50 0.53 0.26 0.72 0.57 0.79 -2.95%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 24/11/11 25/11/10 26/11/09 26/11/08 30/11/07 28/11/06 28/11/05 -
Price 2.08 1.30 1.04 0.71 1.65 1.58 1.40 -
P/RPS 0.60 0.39 0.33 0.13 0.56 0.50 0.33 10.47%
P/EPS 10.65 3.85 21.29 0.81 11.23 -5.64 12.10 -2.10%
EY 9.39 25.99 4.70 123.62 8.91 -17.73 8.26 2.15%
DY 2.88 3.08 1.73 23.70 3.03 1.27 2.14 5.07%
P/NAPS 0.79 0.52 0.47 0.21 0.62 0.63 0.70 2.03%

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