[DRBHCOM] QoQ Annualized Quarter Result on 30-Sep-2007 [#2]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 5.37%
YoY- 169.2%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 6,168,708 4,012,379 3,528,418 3,263,806 3,168,136 2,905,421 2,965,105 63.04%
PBT 2,601,776 376,073 422,505 259,266 255,488 187,131 168,058 522.20%
Tax -89,016 -24,344 -32,000 -41,870 -32,324 -30,600 -24,945 133.70%
NP 2,512,760 351,729 390,505 217,396 223,164 156,531 143,113 576.71%
-
NP to SH 2,453,376 292,395 338,001 168,206 159,632 95,073 104,001 724.11%
-
Tax Rate 3.42% 6.47% 7.57% 16.15% 12.65% 16.35% 14.84% -
Total Cost 3,655,948 3,660,650 3,137,913 3,046,410 2,944,972 2,748,890 2,821,992 18.85%
-
Net Worth 3,506,550 2,911,814 2,841,306 2,669,137 2,640,377 2,590,161 2,546,562 23.79%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 537,267 50,377 20,151 30,216 - 35,137 13,367 1076.02%
Div Payout % 21.90% 17.23% 5.96% 17.96% - 36.96% 12.85% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 3,506,550 2,911,814 2,841,306 2,669,137 2,640,377 2,590,161 2,546,562 23.79%
NOSH 1,007,629 1,007,548 1,007,555 1,007,221 1,007,777 1,003,938 1,002,583 0.33%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 40.73% 8.77% 11.07% 6.66% 7.04% 5.39% 4.83% -
ROE 69.97% 10.04% 11.90% 6.30% 6.05% 3.67% 4.08% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 612.20 398.23 350.20 324.04 314.37 289.40 295.75 62.49%
EPS 243.48 29.02 33.55 16.70 15.84 9.47 10.37 721.53%
DPS 53.32 5.00 2.00 3.00 0.00 3.50 1.33 1074.00%
NAPS 3.48 2.89 2.82 2.65 2.62 2.58 2.54 23.38%
Adjusted Per Share Value based on latest NOSH - 1,006,719
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 319.09 207.55 182.51 168.83 163.88 150.29 153.38 63.03%
EPS 126.91 15.12 17.48 8.70 8.26 4.92 5.38 724.09%
DPS 27.79 2.61 1.04 1.56 0.00 1.82 0.69 1077.61%
NAPS 1.8138 1.5062 1.4697 1.3807 1.3658 1.3398 1.3173 23.79%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.96 1.27 1.59 1.92 1.83 1.95 1.68 -
P/RPS 0.16 0.32 0.45 0.59 0.58 0.67 0.57 -57.16%
P/EPS 0.39 4.38 4.74 11.50 11.55 20.59 16.20 -91.68%
EY 253.63 22.85 21.10 8.70 8.66 4.86 6.17 1093.78%
DY 55.54 3.94 1.26 1.56 0.00 1.79 0.79 1607.83%
P/NAPS 0.28 0.44 0.56 0.72 0.70 0.76 0.66 -43.56%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 29/05/08 28/02/08 30/11/07 30/08/07 30/05/07 23/02/07 -
Price 0.99 1.19 1.39 1.65 1.74 1.79 2.24 -
P/RPS 0.16 0.30 0.40 0.51 0.55 0.62 0.76 -64.64%
P/EPS 0.41 4.10 4.14 9.88 10.98 18.90 21.59 -92.89%
EY 245.94 24.39 24.13 10.12 9.10 5.29 4.63 1316.50%
DY 53.86 4.20 1.44 1.82 0.00 1.96 0.60 1910.32%
P/NAPS 0.28 0.41 0.49 0.62 0.66 0.69 0.88 -53.42%

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