[DRBHCOM] YoY TTM Result on 31-Dec-2011 [#3]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -8.08%
YoY- -47.33%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 14,645,539 13,394,233 11,897,884 6,751,903 6,396,257 6,197,716 5,993,827 16.04%
PBT 755,138 818,445 2,119,037 560,142 885,713 279,810 893,434 -2.76%
Tax -220,935 -306,459 -183,248 -146,582 -108,573 -77,864 -65,220 22.53%
NP 534,203 511,986 1,935,789 413,560 777,140 201,946 828,214 -7.04%
-
NP to SH 376,685 366,470 1,826,717 347,317 659,432 152,202 760,137 -11.03%
-
Tax Rate 29.26% 37.44% 8.65% 26.17% 12.26% 27.83% 7.30% -
Total Cost 14,111,336 12,882,247 9,962,095 6,338,343 5,619,117 5,995,770 5,165,613 18.22%
-
Net Worth 7,481,626 5,799,711 6,708,101 5,161,742 4,914,743 4,326,543 2,645,989 18.90%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 115,994 116,023 106,327 115,887 87,050 63,798 169,579 -6.13%
Div Payout % 30.79% 31.66% 5.82% 33.37% 13.20% 41.92% 22.31% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 7,481,626 5,799,711 6,708,101 5,161,742 4,914,743 4,326,543 2,645,989 18.90%
NOSH 1,933,237 1,933,237 1,933,237 1,933,237 1,934,938 1,931,492 1,213,756 8.06%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 3.65% 3.82% 16.27% 6.13% 12.15% 3.26% 13.82% -
ROE 5.03% 6.32% 27.23% 6.73% 13.42% 3.52% 28.73% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 757.57 692.84 615.46 349.25 330.57 320.88 493.82 7.38%
EPS 19.48 18.96 94.49 17.97 34.08 7.88 62.63 -17.67%
DPS 6.00 6.00 5.50 6.00 4.50 3.30 13.97 -13.13%
NAPS 3.87 3.00 3.47 2.67 2.54 2.24 2.18 10.03%
Adjusted Per Share Value based on latest NOSH - 1,933,237
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 757.57 692.84 615.44 349.25 330.86 320.59 310.04 16.04%
EPS 19.48 18.96 94.49 17.97 34.11 7.87 39.32 -11.04%
DPS 6.00 6.00 5.50 6.00 4.50 3.30 8.77 -6.12%
NAPS 3.87 3.00 3.4699 2.67 2.5422 2.238 1.3687 18.90%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.75 2.82 2.73 2.04 1.94 1.01 0.73 -
P/RPS 0.23 0.41 0.44 0.58 0.59 0.31 0.15 7.38%
P/EPS 8.98 14.88 2.89 11.36 5.69 12.82 1.17 40.42%
EY 11.13 6.72 34.61 8.81 17.57 7.80 85.79 -28.83%
DY 3.43 2.13 2.01 2.94 2.32 3.27 19.14 -24.90%
P/NAPS 0.45 0.94 0.79 0.76 0.76 0.45 0.33 5.30%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 27/02/14 27/02/13 24/02/12 25/02/11 25/02/10 26/02/09 -
Price 2.05 2.60 2.56 2.57 1.98 1.00 0.74 -
P/RPS 0.27 0.38 0.42 0.74 0.60 0.31 0.15 10.28%
P/EPS 10.52 13.72 2.71 14.31 5.81 12.69 1.18 43.97%
EY 9.50 7.29 36.91 6.99 17.21 7.88 84.63 -30.53%
DY 2.93 2.31 2.15 2.33 2.27 3.30 18.88 -26.68%
P/NAPS 0.53 0.87 0.74 0.96 0.78 0.45 0.34 7.67%

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