[DRBHCOM] YoY TTM Result on 31-Dec-2008 [#3]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -13.98%
YoY- 180.94%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 6,751,903 6,396,257 6,197,716 5,993,827 3,327,906 2,932,172 3,867,189 9.72%
PBT 560,142 885,713 279,810 893,434 377,966 -53,784 -41,243 -
Tax -146,582 -108,573 -77,864 -65,220 -35,891 41,822 -10,633 54.81%
NP 413,560 777,140 201,946 828,214 342,075 -11,962 -51,876 -
-
NP to SH 347,317 659,432 152,202 760,137 270,573 -54,955 -96,618 -
-
Tax Rate 26.17% 12.26% 27.83% 7.30% 9.50% - - -
Total Cost 6,338,343 5,619,117 5,995,770 5,165,613 2,985,831 2,944,134 3,919,065 8.33%
-
Net Worth 5,161,742 4,914,743 4,326,543 2,645,989 2,841,774 2,548,666 3,185,617 8.37%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 115,887 87,050 63,798 169,579 40,355 29,819 29,477 25.61%
Div Payout % 33.37% 13.20% 41.92% 22.31% 14.91% 0.00% 0.00% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 5,161,742 4,914,743 4,326,543 2,645,989 2,841,774 2,548,666 3,185,617 8.37%
NOSH 1,933,237 1,934,938 1,931,492 1,213,756 1,007,721 1,003,412 986,259 11.86%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 6.13% 12.15% 3.26% 13.82% 10.28% -0.41% -1.34% -
ROE 6.73% 13.42% 3.52% 28.73% 9.52% -2.16% -3.03% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 349.25 330.57 320.88 493.82 330.24 292.22 392.11 -1.90%
EPS 17.97 34.08 7.88 62.63 26.85 -5.48 -9.80 -
DPS 6.00 4.50 3.30 13.97 4.00 3.00 3.00 12.24%
NAPS 2.67 2.54 2.24 2.18 2.82 2.54 3.23 -3.12%
Adjusted Per Share Value based on latest NOSH - 1,213,756
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 349.25 330.86 320.59 310.04 172.14 151.67 200.04 9.72%
EPS 17.97 34.11 7.87 39.32 14.00 -2.84 -5.00 -
DPS 6.00 4.50 3.30 8.77 2.09 1.54 1.52 25.70%
NAPS 2.67 2.5422 2.238 1.3687 1.47 1.3183 1.6478 8.37%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.04 1.94 1.01 0.73 1.59 1.68 1.19 -
P/RPS 0.58 0.59 0.31 0.15 0.48 0.57 0.30 11.60%
P/EPS 11.36 5.69 12.82 1.17 5.92 -30.67 -12.15 -
EY 8.81 17.57 7.80 85.79 16.89 -3.26 -8.23 -
DY 2.94 2.32 3.27 19.14 2.52 1.79 2.52 2.60%
P/NAPS 0.76 0.76 0.45 0.33 0.56 0.66 0.37 12.74%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 24/02/12 25/02/11 25/02/10 26/02/09 28/02/08 23/02/07 27/02/06 -
Price 2.57 1.98 1.00 0.74 1.39 2.24 1.45 -
P/RPS 0.74 0.60 0.31 0.15 0.42 0.77 0.37 12.24%
P/EPS 14.31 5.81 12.69 1.18 5.18 -40.90 -14.80 -
EY 6.99 17.21 7.88 84.63 19.32 -2.45 -6.76 -
DY 2.33 2.27 3.30 18.88 2.88 1.34 2.07 1.99%
P/NAPS 0.96 0.78 0.45 0.34 0.49 0.88 0.45 13.45%

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