[DRBHCOM] QoQ Annualized Quarter Result on 30-Sep-2006 [#2]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 67.66%
YoY- -64.61%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 3,168,136 2,905,421 2,965,105 3,155,566 3,109,088 3,522,835 3,752,656 -10.70%
PBT 255,488 187,131 168,058 138,916 117,824 -215,251 -47,230 -
Tax -32,324 -30,600 -24,945 -34,206 -46,388 50,170 -13,814 76.52%
NP 223,164 156,531 143,113 104,710 71,436 -165,081 -61,045 -
-
NP to SH 159,632 95,073 104,001 62,484 37,268 -223,482 -120,701 -
-
Tax Rate 12.65% 16.35% 14.84% 24.62% 39.37% - - -
Total Cost 2,944,972 2,748,890 2,821,992 3,050,856 3,037,652 3,687,916 3,813,701 -15.87%
-
Net Worth 2,640,377 2,590,161 2,546,562 2,513,378 2,504,569 2,433,526 3,184,370 -11.77%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 35,137 13,367 - - 19,784 - -
Div Payout % - 36.96% 12.85% - - 0.00% - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 2,640,377 2,590,161 2,546,562 2,513,378 2,504,569 2,433,526 3,184,370 -11.77%
NOSH 1,007,777 1,003,938 1,002,583 1,001,346 1,001,827 989,238 985,873 1.47%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 7.04% 5.39% 4.83% 3.32% 2.30% -4.69% -1.63% -
ROE 6.05% 3.67% 4.08% 2.49% 1.49% -9.18% -3.79% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 314.37 289.40 295.75 315.13 310.34 356.12 380.64 -12.00%
EPS 15.84 9.47 10.37 6.24 3.72 -22.59 -12.24 -
DPS 0.00 3.50 1.33 0.00 0.00 2.00 0.00 -
NAPS 2.62 2.58 2.54 2.51 2.50 2.46 3.23 -13.05%
Adjusted Per Share Value based on latest NOSH - 1,001,141
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 163.88 150.29 153.38 163.23 160.82 182.22 194.11 -10.70%
EPS 8.26 4.92 5.38 3.23 1.93 -11.56 -6.24 -
DPS 0.00 1.82 0.69 0.00 0.00 1.02 0.00 -
NAPS 1.3658 1.3398 1.3173 1.3001 1.2955 1.2588 1.6472 -11.77%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.83 1.95 1.68 1.44 1.43 1.44 1.19 -
P/RPS 0.58 0.67 0.57 0.46 0.46 0.40 0.31 52.01%
P/EPS 11.55 20.59 16.20 23.08 38.44 -6.37 -9.72 -
EY 8.66 4.86 6.17 4.33 2.60 -15.69 -10.29 -
DY 0.00 1.79 0.79 0.00 0.00 1.39 0.00 -
P/NAPS 0.70 0.76 0.66 0.57 0.57 0.59 0.37 53.14%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 30/05/07 23/02/07 28/11/06 29/08/06 02/06/06 27/02/06 -
Price 1.74 1.79 2.24 1.58 1.54 1.72 1.45 -
P/RPS 0.55 0.62 0.76 0.50 0.50 0.48 0.38 28.04%
P/EPS 10.98 18.90 21.59 25.32 41.40 -7.61 -11.84 -
EY 9.10 5.29 4.63 3.95 2.42 -13.13 -8.44 -
DY 0.00 1.96 0.60 0.00 0.00 1.16 0.00 -
P/NAPS 0.66 0.69 0.88 0.63 0.62 0.70 0.45 29.17%

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