[DRBHCOM] QoQ Annualized Quarter Result on 30-Jun-2010 [#1]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 33.63%
YoY- 230.97%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 6,804,064 6,408,232 6,402,518 6,214,332 6,314,134 6,298,734 6,301,960 5.24%
PBT 701,524 755,901 819,292 893,900 657,894 452,142 327,300 66.31%
Tax -131,318 -116,162 -108,940 -93,008 -114,629 -124,237 -97,738 21.78%
NP 570,206 639,738 710,352 800,892 543,265 327,905 229,562 83.51%
-
NP to SH 472,468 533,429 579,948 631,132 472,298 283,917 218,820 67.13%
-
Tax Rate 18.72% 15.37% 13.30% 10.40% 17.42% 27.48% 29.86% -
Total Cost 6,233,858 5,768,493 5,692,166 5,413,440 5,770,869 5,970,829 6,072,398 1.76%
-
Net Worth 4,987,591 4,911,468 4,832,900 4,718,021 4,581,850 4,328,322 4,233,355 11.56%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 115,990 51,563 - - 77,330 38,645 - -
Div Payout % 24.55% 9.67% - - 16.37% 13.61% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 4,987,591 4,911,468 4,832,900 4,718,021 4,581,850 4,328,322 4,233,355 11.56%
NOSH 1,933,175 1,933,649 1,933,160 1,933,615 1,933,270 1,932,286 1,933,038 0.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 8.38% 9.98% 11.09% 12.89% 8.60% 5.21% 3.64% -
ROE 9.47% 10.86% 12.00% 13.38% 10.31% 6.56% 5.17% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 351.96 331.41 331.19 321.38 326.60 325.97 326.01 5.24%
EPS 24.44 27.59 30.00 32.64 24.43 14.69 11.32 67.12%
DPS 6.00 2.67 0.00 0.00 4.00 2.00 0.00 -
NAPS 2.58 2.54 2.50 2.44 2.37 2.24 2.19 11.55%
Adjusted Per Share Value based on latest NOSH - 1,933,615
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 351.95 331.48 331.18 321.45 326.61 325.81 325.98 5.24%
EPS 24.44 27.59 30.00 32.65 24.43 14.69 11.32 67.12%
DPS 6.00 2.67 0.00 0.00 4.00 2.00 0.00 -
NAPS 2.5799 2.5405 2.4999 2.4405 2.37 2.2389 2.1898 11.56%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.30 1.94 1.25 1.04 1.16 1.01 1.16 -
P/RPS 0.65 0.59 0.38 0.32 0.36 0.31 0.36 48.33%
P/EPS 9.41 7.03 4.17 3.19 4.75 6.87 10.25 -5.54%
EY 10.63 14.22 24.00 31.38 21.06 14.55 9.76 5.86%
DY 2.61 1.37 0.00 0.00 3.45 1.98 0.00 -
P/NAPS 0.89 0.76 0.50 0.43 0.49 0.45 0.53 41.32%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 25/02/11 25/11/10 26/08/10 25/05/10 25/02/10 26/11/09 -
Price 2.23 1.98 1.30 1.08 0.97 1.00 1.04 -
P/RPS 0.63 0.60 0.39 0.34 0.30 0.31 0.32 57.14%
P/EPS 9.12 7.18 4.33 3.31 3.97 6.81 9.19 -0.50%
EY 10.96 13.93 23.08 30.22 25.19 14.69 10.88 0.49%
DY 2.69 1.35 0.00 0.00 4.12 2.00 0.00 -
P/NAPS 0.86 0.78 0.52 0.44 0.41 0.45 0.47 49.65%

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