[DRBHCOM] YoY TTM Result on 30-Sep-2012 [#2]

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
TTM Result
Revenue	12,942,568	14,446,295	12,840,151	10,817,235	6,662,246	6,364,413	6,106,760	13.32%
YoY %	-10.41%	12.51%	18.70%	62.37%	4.68%	4.22%	-	-
Horiz. %	211.94%	236.56%	210.26%	177.14%	109.10%	104.22%	100.00%	-
PBT	209,998	839,087	1,100,629	1,771,604	602,251	903,890	192,997	1.41%
YoY %	-74.97%	-23.76%	-37.87%	194.16%	-33.37%	368.34%	-	-
Horiz. %	108.81%	434.77%	570.28%	917.94%	312.05%	468.34%	100.00%	-
Tax	-35,545	-142,138	-357,056	-160,760	-157,220	-120,230	-57,849	-7.79%
YoY %	74.99%	60.19%	-122.11%	-2.25%	-30.77%	-107.83%	-	-
Horiz. %	61.44%	245.71%	617.22%	277.90%	271.78%	207.83%	100.00%	-
NP	174,453	696,949	743,573	1,610,844	445,031	783,660	135,148	4.34%
YoY %	-74.97%	-6.27%	-53.84%	261.96%	-43.21%	479.85%	-	-
Horiz. %	129.08%	515.69%	550.19%	1,191.91%	329.29%	579.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	83,443	514,874	610,280	1,514,826	377,839	652,862	94,554	-2.06%
YoY %	-83.79%	-15.63%	-59.71%	300.92%	-42.13%	590.46%	-	-
Horiz. %	88.25%	544.53%	645.43%	1,602.08%	399.60%	690.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.93%	16.94%	32.44%	9.07%	26.11%	13.30%	29.97%	-
YoY %	-0.06%	-47.78%	257.66%	-65.26%	96.32%	-55.62%	-	-
Horiz. %	56.49%	56.52%	108.24%	30.26%	87.12%	44.38%	100.00%	-
Total Cost	12,768,115	13,749,346	12,096,578	9,206,391	6,217,215	5,580,753	5,971,612	13.49%
YoY %	-7.14%	13.66%	31.39%	48.08%	11.40%	-6.55%	-	-
Horiz. %	213.81%	230.25%	202.57%	154.17%	104.11%	93.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,558,956	7,462,294	7,075,647	6,321,684	5,107,494	4,831,542	4,238,370	10.11%
YoY %	1.30%	5.46%	11.93%	23.77%	5.71%	14.00%	-	-
Horiz. %	178.35%	176.07%	166.94%	149.15%	120.51%	114.00%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	115,986	115,994	115,994	115,994	115,921	77,324	34,825	22.19%
YoY %	-0.01%	0.00%	0.00%	0.06%	49.92%	122.04%	-	-
Horiz. %	333.05%	333.08%	333.08%	333.08%	332.87%	222.04%	100.00%	-
Div Payout %	139.00%	22.53%	19.01%	7.66%	30.68%	11.84%	36.83%	-
YoY %	516.96%	18.52%	148.17%	-75.03%	159.12%	-67.85%	-	-
Horiz. %	377.41%	61.17%	51.62%	20.80%	83.30%	32.15%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	7,558,956	7,462,294	7,075,647	6,321,684	5,107,494	4,831,542	4,238,370	10.11%
YoY %	1.30%	5.46%	11.93%	23.77%	5.71%	14.00%	-	-
Horiz. %	178.35%	176.07%	166.94%	149.15%	120.51%	114.00%	100.00%	-
NOSH	1,933,237	1,933,237	1,933,237	1,933,237	1,934,656	1,932,616	1,935,329	-0.01%
YoY %	0.00%	0.00%	0.00%	-0.07%	0.11%	-0.14%	-	-
Horiz. %	99.89%	99.89%	99.89%	99.89%	99.97%	99.86%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	1.35%	4.82%	5.79%	14.89%	6.68%	12.31%	2.21%	-
YoY %	-71.99%	-16.75%	-61.11%	122.90%	-45.74%	457.01%	-	-
Horiz. %	61.09%	218.10%	261.99%	673.76%	302.26%	557.01%	100.00%	-
ROE	1.10%	6.90%	8.63%	23.96%	7.40%	13.51%	2.23%	-
YoY %	-84.06%	-20.05%	-63.98%	223.78%	-45.23%	505.83%	-	-
Horiz. %	49.33%	309.42%	387.00%	1,074.44%	331.84%	605.83%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	669.48	747.26	664.18	559.54	344.36	329.32	315.54	13.35%
YoY %	-10.41%	12.51%	18.70%	62.49%	4.57%	4.37%	-	-
Horiz. %	212.17%	236.82%	210.49%	177.33%	109.13%	104.37%	100.00%	-
EPS	4.32	26.63	31.57	78.36	19.53	33.78	4.89	-2.04%
YoY %	-83.78%	-15.65%	-59.71%	301.23%	-42.18%	590.80%	-	-
Horiz. %	88.34%	544.58%	645.60%	1,602.45%	399.39%	690.80%	100.00%	-
DPS	6.00	6.00	6.00	6.00	6.00	4.00	1.80	22.20%
YoY %	0.00%	0.00%	0.00%	0.00%	50.00%	122.22%	-	-
Horiz. %	333.33%	333.33%	333.33%	333.33%	333.33%	222.22%	100.00%	-
NAPS	3.91	3.86	3.66	3.27	2.64	2.50	2.19	10.13%
YoY %	1.30%	5.46%	11.93%	23.86%	5.60%	14.16%	-	-
Horiz. %	178.54%	176.26%	167.12%	149.32%	120.55%	114.16%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,933,237
RPS	669.48	747.26	664.18	559.54	344.62	329.21	315.88	13.32%
YoY %	-10.41%	12.51%	18.70%	62.36%	4.68%	4.22%	-	-
Horiz. %	211.94%	236.56%	210.26%	177.14%	109.10%	104.22%	100.00%	-
EPS	4.32	26.63	31.57	78.36	19.54	33.77	4.89	-2.04%
YoY %	-83.78%	-15.65%	-59.71%	301.02%	-42.14%	590.59%	-	-
Horiz. %	88.34%	544.58%	645.60%	1,602.45%	399.59%	690.59%	100.00%	-
DPS	6.00	6.00	6.00	6.00	6.00	4.00	1.80	22.20%
YoY %	0.00%	0.00%	0.00%	0.00%	50.00%	122.22%	-	-
Horiz. %	333.33%	333.33%	333.33%	333.33%	333.33%	222.22%	100.00%	-
NAPS	3.91	3.86	3.66	3.27	2.6419	2.4992	2.1924	10.11%
YoY %	1.30%	5.46%	11.93%	23.77%	5.71%	13.99%	-	-
Horiz. %	178.34%	176.06%	166.94%	149.15%	120.50%	113.99%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	1.33	2.28	2.66	2.33	1.74	1.25	1.16	-
P/RPS	0.20	0.31	0.40	0.42	0.51	0.38	0.37	-9.74%
YoY %	-35.48%	-22.50%	-4.76%	-17.65%	34.21%	2.70%	-	-
Horiz. %	54.05%	83.78%	108.11%	113.51%	137.84%	102.70%	100.00%	-
P/EPS	30.81	8.56	8.43	2.97	8.91	3.70	23.74	4.43%
YoY %	259.93%	1.54%	183.84%	-66.67%	140.81%	-84.41%	-	-
Horiz. %	129.78%	36.06%	35.51%	12.51%	37.53%	15.59%	100.00%	-
EY	3.25	11.68	11.87	33.63	11.22	27.02	4.21	-4.21%
YoY %	-72.17%	-1.60%	-64.70%	199.73%	-58.48%	541.81%	-	-
Horiz. %	77.20%	277.43%	281.95%	798.81%	266.51%	641.81%	100.00%	-
DY	4.51	2.63	2.26	2.58	3.45	3.20	1.55	19.47%
YoY %	71.48%	16.37%	-12.40%	-25.22%	7.81%	106.45%	-	-
Horiz. %	290.97%	169.68%	145.81%	166.45%	222.58%	206.45%	100.00%	-
P/NAPS	0.34	0.59	0.73	0.71	0.66	0.50	0.53	-7.12%
YoY %	-42.37%	-19.18%	2.82%	7.58%	32.00%	-5.66%	-	-
Horiz. %	64.15%	111.32%	137.74%	133.96%	124.53%	94.34%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	26/11/15	27/11/14	28/11/13	29/11/12	24/11/11	25/11/10	26/11/09	-
Price	1.26	1.90	2.43	2.40	2.08	1.30	1.04	-
P/RPS	0.19	0.25	0.37	0.43	0.60	0.39	0.33	-8.78%
YoY %	-24.00%	-32.43%	-13.95%	-28.33%	53.85%	18.18%	-	-
Horiz. %	57.58%	75.76%	112.12%	130.30%	181.82%	118.18%	100.00%	-
P/EPS	29.19	7.13	7.70	3.06	10.65	3.85	21.29	5.39%
YoY %	309.40%	-7.40%	151.63%	-71.27%	176.62%	-81.92%	-	-
Horiz. %	137.11%	33.49%	36.17%	14.37%	50.02%	18.08%	100.00%	-
EY	3.43	14.02	12.99	32.65	9.39	25.99	4.70	-5.11%
YoY %	-75.53%	7.93%	-60.21%	247.71%	-63.87%	452.98%	-	-
Horiz. %	72.98%	298.30%	276.38%	694.68%	199.79%	552.98%	100.00%	-
DY	4.76	3.16	2.47	2.50	2.88	3.08	1.73	18.36%
YoY %	50.63%	27.94%	-1.20%	-13.19%	-6.49%	78.03%	-	-
Horiz. %	275.14%	182.66%	142.77%	144.51%	166.47%	178.03%	100.00%	-
P/NAPS	0.32	0.49	0.66	0.73	0.79	0.52	0.47	-6.20%
YoY %	-34.69%	-25.76%	-9.59%	-7.59%	51.92%	10.64%	-	-
Horiz. %	68.09%	104.26%	140.43%	155.32%	168.09%	110.64%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 27 June 2024

MQ Trader

MQ Trading Signals

2024-06-27 14:35:00

ADX

5 Mins

SELL

2024-06-27 14:30:00

EMA 5

30 Mins

SELL

2024-06-27 14:30:00

EMA 5

10 Mins

SELL

2024-06-27 14:30:00

MACD/RSI

10 Mins

SELL

2024-06-27 14:30:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

687

HLIND

HONG LEONG INDUSTRIES BHD

614

PTRANS

PERAK TRANSIT BERHAD

604

MPI

MALAYSIAN PACIFIC INDUSTRIES

603

YTLPOWR

YTL POWER INTERNATIONAL BHD

521

MYEG

MY E.G. SERVICES BHD

476

THETA

THETA EDGE BERHAD

465

GENTING

GENTING BHD

458

PBBANK

PUBLIC BANK BHD

431

Daily Stocks

HSI-CXF

0.08

-0.03

147,307,800

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.11

-0.035

132,517,000

HSI-HWE

0.175

+0.02

109,641,200

HSI-HUZ

0.24

+0.05

107,181,300

MYEG

0.97

-0.05

101,501,300

YNHPROP

0.495

-0.11

94,446,300

AHB-WC

0.07

0.00

85,284,900

DNEX

0.44

-0.025

75,452,000

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

GESHEN

3.40

+0.29

29,200

THETA

1.73

+0.25

20,598,500

PENTA

5.08

+0.15

4,228,700

PTT

2.38

+0.15

3,074,400

AIRPORT

9.73

+0.13

2,520,900

PETDAG

17.26

+0.12

389,600

UTDPLT

24.20

+0.12

123,200

IJM

3.07

+0.10

15,946,200

F&N

31.82

+0.10

335,100

HLIND

11.22

+0.10

30,800

More gainer Stocks

DLADY

35.50

-0.30

17,500

AMBANK-C46

0.075

-0.275

1,400,000

HSI-CXU

0.295

-0.275

59,700

PCHEM

6.33

-0.19

2,008,700

ORIENT

6.97

-0.18

1,220,900

HEIM

22.20

-0.18

400,400

ICON

0.89

-0.16

12,816,000

KLK

20.52

-0.16

953,700

HSI-CXT

0.725

-0.135

23,600

NIKKEI-CC

0.065

-0.125

30,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More