[DRBHCOM] YoY TTM Result on 31-Dec-2006 [#3]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
23-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 80.41%
YoY- 43.12%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/12/04 CAGR
Revenue 6,197,716 5,993,827 3,327,906 2,932,172 3,867,189 4,612,882 4,698,360 5.69%
PBT 279,810 893,434 377,966 -53,784 -41,243 410,221 446,794 -8.93%
Tax -77,864 -65,220 -35,891 41,822 -10,633 -188,342 -182,637 -15.66%
NP 201,946 828,214 342,075 -11,962 -51,876 221,879 264,157 -5.22%
-
NP to SH 152,202 760,137 270,573 -54,955 -96,618 221,879 264,157 -10.43%
-
Tax Rate 27.83% 7.30% 9.50% - - 45.91% 40.88% -
Total Cost 5,995,770 5,165,613 2,985,831 2,944,134 3,919,065 4,391,003 4,434,203 6.21%
-
Net Worth 4,326,543 2,645,989 2,841,774 2,548,666 3,185,617 2,560,399 2,639,510 10.38%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/12/04 CAGR
Div 63,798 169,579 40,355 29,819 29,477 24,364 24,364 21.21%
Div Payout % 41.92% 22.31% 14.91% 0.00% 0.00% 10.98% 9.22% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/12/04 CAGR
Net Worth 4,326,543 2,645,989 2,841,774 2,548,666 3,185,617 2,560,399 2,639,510 10.38%
NOSH 1,931,492 1,213,756 1,007,721 1,003,412 986,259 980,996 981,230 14.49%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/12/04 CAGR
NP Margin 3.26% 13.82% 10.28% -0.41% -1.34% 4.81% 5.62% -
ROE 3.52% 28.73% 9.52% -2.16% -3.03% 8.67% 10.01% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/12/04 CAGR
RPS 320.88 493.82 330.24 292.22 392.11 470.22 478.82 -7.68%
EPS 7.88 62.63 26.85 -5.48 -9.80 22.62 26.92 -21.77%
DPS 3.30 13.97 4.00 3.00 3.00 2.50 2.50 5.70%
NAPS 2.24 2.18 2.82 2.54 3.23 2.61 2.69 -3.59%
Adjusted Per Share Value based on latest NOSH - 1,003,412
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/12/04 CAGR
RPS 320.59 310.04 172.14 151.67 200.04 238.61 243.03 5.69%
EPS 7.87 39.32 14.00 -2.84 -5.00 11.48 13.66 -10.43%
DPS 3.30 8.77 2.09 1.54 1.52 1.26 1.26 21.22%
NAPS 2.238 1.3687 1.47 1.3183 1.6478 1.3244 1.3653 10.38%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/12/04 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 30/06/04 31/12/04 -
Price 1.01 0.73 1.59 1.68 1.19 1.57 2.19 -
P/RPS 0.31 0.15 0.48 0.57 0.30 0.33 0.46 -7.58%
P/EPS 12.82 1.17 5.92 -30.67 -12.15 6.94 8.13 9.53%
EY 7.80 85.79 16.89 -3.26 -8.23 14.41 12.29 -8.68%
DY 3.27 19.14 2.52 1.79 2.52 1.59 1.14 23.44%
P/NAPS 0.45 0.33 0.56 0.66 0.37 0.60 0.81 -11.08%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/12/04 CAGR
Date 25/02/10 26/02/09 28/02/08 23/02/07 27/02/06 26/08/04 24/02/05 -
Price 1.00 0.74 1.39 2.24 1.45 1.93 2.11 -
P/RPS 0.31 0.15 0.42 0.77 0.37 0.41 0.44 -6.76%
P/EPS 12.69 1.18 5.18 -40.90 -14.80 8.53 7.84 10.10%
EY 7.88 84.63 19.32 -2.45 -6.76 11.72 12.76 -9.18%
DY 3.30 18.88 2.88 1.34 2.07 1.30 1.18 22.82%
P/NAPS 0.45 0.34 0.49 0.88 0.45 0.74 0.78 -10.41%

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