[DRBHCOM] QoQ Annualized Quarter Result on 30-Jun-2006 [#1]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 116.68%
YoY- -83.28%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 2,905,421 2,965,105 3,155,566 3,109,088 3,522,835 3,752,656 3,862,560 -17.30%
PBT 187,131 168,058 138,916 117,824 -215,251 -47,230 301,114 -27.19%
Tax -30,600 -24,945 -34,206 -46,388 50,170 -13,814 -25,412 13.19%
NP 156,531 143,113 104,710 71,436 -165,081 -61,045 275,702 -31.45%
-
NP to SH 95,073 104,001 62,484 37,268 -223,482 -120,701 176,550 -33.83%
-
Tax Rate 16.35% 14.84% 24.62% 39.37% - - 8.44% -
Total Cost 2,748,890 2,821,992 3,050,856 3,037,652 3,687,916 3,813,701 3,586,858 -16.26%
-
Net Worth 2,590,161 2,546,562 2,513,378 2,504,569 2,433,526 3,184,370 1,971,019 19.99%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 35,137 13,367 - - 19,784 - - -
Div Payout % 36.96% 12.85% - - 0.00% - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 2,590,161 2,546,562 2,513,378 2,504,569 2,433,526 3,184,370 1,971,019 19.99%
NOSH 1,003,938 1,002,583 1,001,346 1,001,827 989,238 985,873 985,509 1.24%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 5.39% 4.83% 3.32% 2.30% -4.69% -1.63% 7.14% -
ROE 3.67% 4.08% 2.49% 1.49% -9.18% -3.79% 8.96% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 289.40 295.75 315.13 310.34 356.12 380.64 391.94 -18.32%
EPS 9.47 10.37 6.24 3.72 -22.59 -12.24 17.90 -34.61%
DPS 3.50 1.33 0.00 0.00 2.00 0.00 0.00 -
NAPS 2.58 2.54 2.51 2.50 2.46 3.23 2.00 18.52%
Adjusted Per Share Value based on latest NOSH - 1,001,827
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 150.29 153.38 163.23 160.82 182.22 194.11 199.80 -17.30%
EPS 4.92 5.38 3.23 1.93 -11.56 -6.24 9.13 -33.80%
DPS 1.82 0.69 0.00 0.00 1.02 0.00 0.00 -
NAPS 1.3398 1.3173 1.3001 1.2955 1.2588 1.6472 1.0195 19.99%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.95 1.68 1.44 1.43 1.44 1.19 1.57 -
P/RPS 0.67 0.57 0.46 0.46 0.40 0.31 0.40 41.08%
P/EPS 20.59 16.20 23.08 38.44 -6.37 -9.72 8.76 76.87%
EY 4.86 6.17 4.33 2.60 -15.69 -10.29 11.41 -43.41%
DY 1.79 0.79 0.00 0.00 1.39 0.00 0.00 -
P/NAPS 0.76 0.66 0.57 0.57 0.59 0.37 0.79 -2.55%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 23/02/07 28/11/06 29/08/06 02/06/06 27/02/06 28/11/05 -
Price 1.79 2.24 1.58 1.54 1.72 1.45 1.40 -
P/RPS 0.62 0.76 0.50 0.50 0.48 0.38 0.36 43.72%
P/EPS 18.90 21.59 25.32 41.40 -7.61 -11.84 7.81 80.34%
EY 5.29 4.63 3.95 2.42 -13.13 -8.44 12.80 -44.54%
DY 1.96 0.60 0.00 0.00 1.16 0.00 0.00 -
P/NAPS 0.69 0.88 0.63 0.62 0.70 0.45 0.70 -0.95%

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