[DRBHCOM] YoY TTM Result on 31-Mar-2009 [#4]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -13.11%
YoY- 125.9%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 6,878,205 6,804,064 6,314,134 6,101,427 4,012,379 2,905,421 3,522,835 11.78%
PBT 1,821,399 701,524 657,894 774,943 376,073 187,131 -215,251 -
Tax -146,791 -131,318 -114,629 -49,562 -24,344 -30,600 50,170 -
NP 1,674,608 570,206 543,265 725,381 351,729 156,531 -165,081 -
-
NP to SH 1,596,920 472,468 472,298 660,507 292,395 95,073 -223,482 -
-
Tax Rate 8.06% 18.72% 17.42% 6.40% 6.47% 16.35% - -
Total Cost 5,203,597 6,233,858 5,770,869 5,376,046 3,660,650 2,748,890 3,687,916 5.90%
-
Net Worth 6,553,673 4,980,844 4,583,767 2,995,009 2,911,675 2,606,257 2,433,648 17.93%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 115,994 115,921 77,324 169,142 50,363 35,288 19,785 34.24%
Div Payout % 7.26% 24.54% 16.37% 25.61% 17.22% 37.12% 0.00% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 6,553,673 4,980,844 4,583,767 2,995,009 2,911,675 2,606,257 2,433,648 17.93%
NOSH 1,933,237 1,930,560 1,934,079 1,393,027 1,007,500 1,010,177 989,288 11.80%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 24.35% 8.38% 8.60% 11.89% 8.77% 5.39% -4.69% -
ROE 24.37% 9.49% 10.30% 22.05% 10.04% 3.65% -9.18% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 355.79 352.44 326.47 438.00 398.25 287.61 356.10 -0.01%
EPS 82.60 24.47 24.42 47.42 29.02 9.41 -22.59 -
DPS 6.00 6.00 4.00 12.14 5.00 3.50 2.00 20.07%
NAPS 3.39 2.58 2.37 2.15 2.89 2.58 2.46 5.48%
Adjusted Per Share Value based on latest NOSH - 1,393,027
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 355.79 351.95 326.61 315.61 207.55 150.29 182.22 11.78%
EPS 82.60 24.44 24.43 34.17 15.12 4.92 -11.56 -
DPS 6.00 6.00 4.00 8.75 2.61 1.83 1.02 34.32%
NAPS 3.39 2.5764 2.371 1.5492 1.5061 1.3481 1.2588 17.93%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.52 2.30 1.16 0.69 1.27 1.95 1.44 -
P/RPS 0.71 0.65 0.36 0.16 0.32 0.68 0.40 10.02%
P/EPS 3.05 9.40 4.75 1.46 4.38 20.72 -6.37 -
EY 32.78 10.64 21.05 68.72 22.85 4.83 -15.69 -
DY 2.38 2.61 3.45 17.60 3.94 1.79 1.39 9.36%
P/NAPS 0.74 0.89 0.49 0.32 0.44 0.76 0.59 3.84%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/05/12 26/05/11 25/05/10 28/05/09 29/05/08 30/05/07 02/06/06 -
Price 2.43 2.23 0.97 0.99 1.19 1.79 1.72 -
P/RPS 0.68 0.63 0.30 0.23 0.30 0.62 0.48 5.97%
P/EPS 2.94 9.11 3.97 2.09 4.10 19.02 -7.61 -
EY 33.99 10.97 25.18 47.89 24.39 5.26 -13.13 -
DY 2.47 2.69 4.12 12.26 4.20 1.96 1.16 13.41%
P/NAPS 0.72 0.86 0.41 0.46 0.41 0.69 0.70 0.47%

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