[DRBHCOM] YoY TTM Result on 30-Sep-2009 [#2]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -0.3%
YoY- -89.3%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 10,817,235 6,662,246 6,364,413 6,106,760 5,526,123 2,959,541 3,169,338 22.68%
PBT 1,771,604 602,251 903,890 192,997 992,036 247,306 -296,350 -
Tax -160,760 -157,220 -120,230 -57,849 -43,991 -34,432 45,773 -
NP 1,610,844 445,031 783,660 135,148 948,045 212,874 -250,577 -
-
NP to SH 1,514,826 377,839 652,862 94,554 883,655 147,934 -280,515 -
-
Tax Rate 9.07% 26.11% 13.30% 29.97% 4.43% 13.92% - -
Total Cost 9,206,391 6,217,215 5,580,753 5,971,612 4,578,078 2,746,667 3,419,915 17.92%
-
Net Worth 6,321,684 5,107,494 4,831,542 4,238,370 3,443,262 2,667,807 2,512,865 16.60%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 115,994 115,921 77,324 34,825 169,579 50,389 19,785 34.24%
Div Payout % 7.66% 30.68% 11.84% 36.83% 19.19% 34.06% 0.00% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 6,321,684 5,107,494 4,831,542 4,238,370 3,443,262 2,667,807 2,512,865 16.60%
NOSH 1,933,237 1,934,656 1,932,616 1,935,329 1,006,801 1,006,719 1,001,141 11.58%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 14.89% 6.68% 12.31% 2.21% 17.16% 7.19% -7.91% -
ROE 23.96% 7.40% 13.51% 2.23% 25.66% 5.55% -11.16% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 559.54 344.36 329.32 315.54 548.88 293.98 316.57 9.94%
EPS 78.36 19.53 33.78 4.89 87.77 14.69 -28.02 -
DPS 6.00 6.00 4.00 1.80 16.83 5.00 2.00 20.07%
NAPS 3.27 2.64 2.50 2.19 3.42 2.65 2.51 4.50%
Adjusted Per Share Value based on latest NOSH - 1,935,329
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 559.54 344.62 329.21 315.88 285.85 153.09 163.94 22.68%
EPS 78.36 19.54 33.77 4.89 45.71 7.65 -14.51 -
DPS 6.00 6.00 4.00 1.80 8.77 2.61 1.02 34.32%
NAPS 3.27 2.6419 2.4992 2.1924 1.7811 1.38 1.2998 16.60%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.33 1.74 1.25 1.16 0.88 1.92 1.44 -
P/RPS 0.42 0.51 0.38 0.37 0.16 0.65 0.45 -1.14%
P/EPS 2.97 8.91 3.70 23.74 1.00 13.07 -5.14 -
EY 33.63 11.22 27.02 4.21 99.74 7.65 -19.46 -
DY 2.58 3.45 3.20 1.55 19.13 2.60 1.39 10.84%
P/NAPS 0.71 0.66 0.50 0.53 0.26 0.72 0.57 3.72%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 24/11/11 25/11/10 26/11/09 26/11/08 30/11/07 28/11/06 -
Price 2.40 2.08 1.30 1.04 0.71 1.65 1.58 -
P/RPS 0.43 0.60 0.39 0.33 0.13 0.56 0.50 -2.48%
P/EPS 3.06 10.65 3.85 21.29 0.81 11.23 -5.64 -
EY 32.65 9.39 25.99 4.70 123.62 8.91 -17.73 -
DY 2.50 2.88 3.08 1.73 23.70 3.03 1.27 11.93%
P/NAPS 0.73 0.79 0.52 0.47 0.21 0.62 0.63 2.48%

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