[DRBHCOM] QoQ Annualized Quarter Result on 30-Jun-2007 [#1]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 67.9%
YoY- 328.34%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 4,012,379 3,528,418 3,263,806 3,168,136 2,905,421 2,965,105 3,155,566 17.35%
PBT 376,073 422,505 259,266 255,488 187,131 168,058 138,916 94.12%
Tax -24,344 -32,000 -41,870 -32,324 -30,600 -24,945 -34,206 -20.27%
NP 351,729 390,505 217,396 223,164 156,531 143,113 104,710 124.12%
-
NP to SH 292,395 338,001 168,206 159,632 95,073 104,001 62,484 179.50%
-
Tax Rate 6.47% 7.57% 16.15% 12.65% 16.35% 14.84% 24.62% -
Total Cost 3,660,650 3,137,913 3,046,410 2,944,972 2,748,890 2,821,992 3,050,856 12.90%
-
Net Worth 2,911,814 2,841,306 2,669,137 2,640,377 2,590,161 2,546,562 2,513,378 10.29%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 50,377 20,151 30,216 - 35,137 13,367 - -
Div Payout % 17.23% 5.96% 17.96% - 36.96% 12.85% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 2,911,814 2,841,306 2,669,137 2,640,377 2,590,161 2,546,562 2,513,378 10.29%
NOSH 1,007,548 1,007,555 1,007,221 1,007,777 1,003,938 1,002,583 1,001,346 0.41%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 8.77% 11.07% 6.66% 7.04% 5.39% 4.83% 3.32% -
ROE 10.04% 11.90% 6.30% 6.05% 3.67% 4.08% 2.49% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 398.23 350.20 324.04 314.37 289.40 295.75 315.13 16.86%
EPS 29.02 33.55 16.70 15.84 9.47 10.37 6.24 178.35%
DPS 5.00 2.00 3.00 0.00 3.50 1.33 0.00 -
NAPS 2.89 2.82 2.65 2.62 2.58 2.54 2.51 9.84%
Adjusted Per Share Value based on latest NOSH - 1,007,777
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 207.55 182.51 168.83 163.88 150.29 153.38 163.23 17.35%
EPS 15.12 17.48 8.70 8.26 4.92 5.38 3.23 179.57%
DPS 2.61 1.04 1.56 0.00 1.82 0.69 0.00 -
NAPS 1.5062 1.4697 1.3807 1.3658 1.3398 1.3173 1.3001 10.29%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.27 1.59 1.92 1.83 1.95 1.68 1.44 -
P/RPS 0.32 0.45 0.59 0.58 0.67 0.57 0.46 -21.47%
P/EPS 4.38 4.74 11.50 11.55 20.59 16.20 23.08 -66.94%
EY 22.85 21.10 8.70 8.66 4.86 6.17 4.33 202.80%
DY 3.94 1.26 1.56 0.00 1.79 0.79 0.00 -
P/NAPS 0.44 0.56 0.72 0.70 0.76 0.66 0.57 -15.83%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 28/02/08 30/11/07 30/08/07 30/05/07 23/02/07 28/11/06 -
Price 1.19 1.39 1.65 1.74 1.79 2.24 1.58 -
P/RPS 0.30 0.40 0.51 0.55 0.62 0.76 0.50 -28.84%
P/EPS 4.10 4.14 9.88 10.98 18.90 21.59 25.32 -70.25%
EY 24.39 24.13 10.12 9.10 5.29 4.63 3.95 236.19%
DY 4.20 1.44 1.82 0.00 1.96 0.60 0.00 -
P/NAPS 0.41 0.49 0.62 0.66 0.69 0.88 0.63 -24.88%

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