[DRBHCOM] YoY TTM Result on 31-Dec-2009 [#3]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 60.97%
YoY- -79.98%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 11,897,884 6,751,903 6,396,257 6,197,716 5,993,827 3,327,906 2,932,172 26.26%
PBT 2,119,037 560,142 885,713 279,810 893,434 377,966 -53,784 -
Tax -183,248 -146,582 -108,573 -77,864 -65,220 -35,891 41,822 -
NP 1,935,789 413,560 777,140 201,946 828,214 342,075 -11,962 -
-
NP to SH 1,826,717 347,317 659,432 152,202 760,137 270,573 -54,955 -
-
Tax Rate 8.65% 26.17% 12.26% 27.83% 7.30% 9.50% - -
Total Cost 9,962,095 6,338,343 5,619,117 5,995,770 5,165,613 2,985,831 2,944,134 22.50%
-
Net Worth 6,708,101 5,161,742 4,914,743 4,326,543 2,645,989 2,841,774 2,548,666 17.48%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 106,327 115,887 87,050 63,798 169,579 40,355 29,819 23.57%
Div Payout % 5.82% 33.37% 13.20% 41.92% 22.31% 14.91% 0.00% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 6,708,101 5,161,742 4,914,743 4,326,543 2,645,989 2,841,774 2,548,666 17.48%
NOSH 1,933,237 1,933,237 1,934,938 1,931,492 1,213,756 1,007,721 1,003,412 11.53%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 16.27% 6.13% 12.15% 3.26% 13.82% 10.28% -0.41% -
ROE 27.23% 6.73% 13.42% 3.52% 28.73% 9.52% -2.16% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 615.46 349.25 330.57 320.88 493.82 330.24 292.22 13.20%
EPS 94.49 17.97 34.08 7.88 62.63 26.85 -5.48 -
DPS 5.50 6.00 4.50 3.30 13.97 4.00 3.00 10.61%
NAPS 3.47 2.67 2.54 2.24 2.18 2.82 2.54 5.33%
Adjusted Per Share Value based on latest NOSH - 1,931,492
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 615.44 349.25 330.86 320.59 310.04 172.14 151.67 26.26%
EPS 94.49 17.97 34.11 7.87 39.32 14.00 -2.84 -
DPS 5.50 6.00 4.50 3.30 8.77 2.09 1.54 23.61%
NAPS 3.4699 2.67 2.5422 2.238 1.3687 1.47 1.3183 17.48%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.73 2.04 1.94 1.01 0.73 1.59 1.68 -
P/RPS 0.44 0.58 0.59 0.31 0.15 0.48 0.57 -4.21%
P/EPS 2.89 11.36 5.69 12.82 1.17 5.92 -30.67 -
EY 34.61 8.81 17.57 7.80 85.79 16.89 -3.26 -
DY 2.01 2.94 2.32 3.27 19.14 2.52 1.79 1.94%
P/NAPS 0.79 0.76 0.76 0.45 0.33 0.56 0.66 3.03%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 24/02/12 25/02/11 25/02/10 26/02/09 28/02/08 23/02/07 -
Price 2.56 2.57 1.98 1.00 0.74 1.39 2.24 -
P/RPS 0.42 0.74 0.60 0.31 0.15 0.42 0.77 -9.60%
P/EPS 2.71 14.31 5.81 12.69 1.18 5.18 -40.90 -
EY 36.91 6.99 17.21 7.88 84.63 19.32 -2.45 -
DY 2.15 2.33 2.27 3.30 18.88 2.88 1.34 8.19%
P/NAPS 0.74 0.96 0.78 0.45 0.34 0.49 0.88 -2.84%

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