[DRBHCOM] QoQ Annualized Quarter Result on 30-Sep-2008 [#2]

Stock

[DRBHCOM] DRB-HICOM BHD

Announcement Date

26-Nov-2008

Admission Sponsor

Sponsor

Financial Year

31-Mar-2009

Quarter

30-Sep-2008 [#2]

Profit Trend

QoQ- -44.94%

YoY- 703.02%

Quarter Report

DRB-HICOM Interim Report Sep08.doc

Latest QR

Upcoming QR

DRBHCOM's Result

DRBHCOM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Annualized Quarter Result
Revenue	6,476,996	6,101,427	6,170,349	6,291,294	6,168,708	4,012,379	3,528,418	49.97%
YoY %	6.16%	-1.12%	-1.92%	1.99%	53.74%	13.72%	-	-
Horiz. %	183.57%	172.92%	174.88%	178.30%	174.83%	113.72%	100.00%	-
PBT	347,952	774,943	1,112,320	1,491,192	2,601,776	376,073	422,505	-12.15%
YoY %	-55.10%	-30.33%	-25.41%	-42.69%	591.83%	-10.99%	-	-
Horiz. %	82.35%	183.42%	263.27%	352.94%	615.80%	89.01%	100.00%	-
Tax	-105,948	-49,562	-86,501	-81,164	-89,016	-24,344	-32,000	122.30%
YoY %	-113.77%	42.70%	-6.58%	8.82%	-265.66%	23.92%	-	-
Horiz. %	331.09%	154.88%	270.32%	253.64%	278.18%	76.08%	100.00%	-
NP	242,004	725,381	1,025,818	1,410,028	2,512,760	351,729	390,505	-27.33%
YoY %	-66.64%	-29.29%	-27.25%	-43.89%	614.40%	-9.93%	-	-
Horiz. %	61.97%	185.75%	262.69%	361.08%	643.46%	90.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	190,692	660,507	961,657	1,350,726	2,453,376	292,395	338,001	-31.74%
YoY %	-71.13%	-31.32%	-28.80%	-44.94%	739.06%	-13.49%	-	-
Horiz. %	56.42%	195.42%	284.51%	399.62%	725.85%	86.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.45%	6.40%	7.78%	5.44%	3.42%	6.47%	7.57%	-
YoY %	375.78%	-17.74%	43.01%	59.06%	-47.14%	-14.53%	-	-
Horiz. %	402.25%	84.54%	102.77%	71.86%	45.18%	85.47%	100.00%	-
Total Cost	6,234,992	5,376,046	5,144,530	4,881,266	3,655,948	3,660,650	3,137,913	58.11%
YoY %	15.98%	4.50%	5.39%	33.52%	-0.13%	16.66%	-	-
Horiz. %	198.70%	171.33%	163.95%	155.56%	116.51%	116.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,188,275	2,995,338	2,645,204	3,445,832	3,506,550	2,911,814	2,841,306	29.55%
YoY %	39.83%	13.24%	-23.23%	-1.73%	20.42%	2.48%	-	-
Horiz. %	147.41%	105.42%	93.10%	121.28%	123.41%	102.48%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	-	220,540	215,661	268,613	537,267	50,377	20,151	-
YoY %	-	2.26%	-19.71%	-50.00%	966.49%	150.00%	-	-
Horiz. %	-	1,094.44%	1,070.22%	1,333.00%	2,666.21%	250.00%	100.00%	-
Div Payout %	-	33.39%	22.43%	19.89%	21.90%	17.23%	5.96%	-
YoY %	-	48.86%	12.77%	-9.18%	27.10%	189.09%	-	-
Horiz. %	-	560.23%	376.34%	333.72%	367.45%	289.09%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	4,188,275	2,995,338	2,645,204	3,445,832	3,506,550	2,911,814	2,841,306	29.55%
YoY %	39.83%	13.24%	-23.23%	-1.73%	20.42%	2.48%	-	-
Horiz. %	147.41%	105.42%	93.10%	121.28%	123.41%	102.48%	100.00%	-
NOSH	1,930,080	1,393,180	1,213,396	1,007,553	1,007,629	1,007,548	1,007,555	54.30%
YoY %	38.54%	14.82%	20.43%	-0.01%	0.01%	-0.00%	-	-
Horiz. %	191.56%	138.27%	120.43%	100.00%	100.01%	100.00%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	3.74%	11.89%	16.62%	22.41%	40.73%	8.77%	11.07%	-
YoY %	-68.54%	-28.46%	-25.84%	-44.98%	364.42%	-20.78%	-	-
Horiz. %	33.79%	107.41%	150.14%	202.44%	367.93%	79.22%	100.00%	-
ROE	4.55%	22.05%	36.35%	39.20%	69.97%	10.04%	11.90%	-
YoY %	-79.37%	-39.34%	-7.27%	-43.98%	596.91%	-15.63%	-	-
Horiz. %	38.24%	185.29%	305.46%	329.41%	587.98%	84.37%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	335.58	437.95	508.52	624.41	612.20	398.23	350.20	-2.80%
YoY %	-23.37%	-13.88%	-18.56%	1.99%	53.73%	13.72%	-	-
Horiz. %	95.83%	125.06%	145.21%	178.30%	174.81%	113.72%	100.00%	-
EPS	9.88	47.41	79.25	134.06	243.48	29.02	33.55	-55.76%
YoY %	-79.16%	-40.18%	-40.88%	-44.94%	739.01%	-13.50%	-	-
Horiz. %	29.45%	141.31%	236.21%	399.58%	725.72%	86.50%	100.00%	-
DPS	0.00	15.83	17.77	26.66	53.32	5.00	2.00	-
YoY %	0.00%	-10.92%	-33.35%	-50.00%	966.40%	150.00%	-	-
Horiz. %	0.00%	791.50%	888.50%	1,333.00%	2,666.00%	250.00%	100.00%	-
NAPS	2.17	2.15	2.18	3.42	3.48	2.89	2.82	-16.04%
YoY %	0.93%	-1.38%	-36.26%	-1.72%	20.42%	2.48%	-	-
Horiz. %	76.95%	76.24%	77.30%	121.28%	123.40%	102.48%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,006,801
RPS	335.03	315.61	319.17	325.43	319.09	207.55	182.51	49.97%
YoY %	6.15%	-1.12%	-1.92%	1.99%	53.74%	13.72%	-	-
Horiz. %	183.57%	172.93%	174.88%	178.31%	174.83%	113.72%	100.00%	-
EPS	9.86	34.17	49.74	69.87	126.91	15.12	17.48	-31.75%
YoY %	-71.14%	-31.30%	-28.81%	-44.95%	739.35%	-13.50%	-	-
Horiz. %	56.41%	195.48%	284.55%	399.71%	726.03%	86.50%	100.00%	-
DPS	0.00	11.41	11.16	13.89	27.79	2.61	1.04	-
YoY %	0.00%	2.24%	-19.65%	-50.02%	964.75%	150.96%	-	-
Horiz. %	0.00%	1,097.12%	1,073.08%	1,335.58%	2,672.12%	250.96%	100.00%	-
NAPS	2.1665	1.5494	1.3683	1.7824	1.8138	1.5062	1.4697	29.55%
YoY %	39.83%	13.24%	-23.23%	-1.73%	20.42%	2.48%	-	-
Horiz. %	147.41%	105.42%	93.10%	121.28%	123.41%	102.48%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	1.04	0.69	0.73	0.88	0.96	1.27	1.59	-
P/RPS	0.31	0.16	0.14	0.14	0.16	0.32	0.45	-22.01%
YoY %	93.75%	14.29%	0.00%	-12.50%	-50.00%	-28.89%	-	-
Horiz. %	68.89%	35.56%	31.11%	31.11%	35.56%	71.11%	100.00%	-
P/EPS	10.53	1.46	0.92	0.66	0.39	4.38	4.74	70.33%
YoY %	621.23%	58.70%	39.39%	69.23%	-91.10%	-7.59%	-	-
Horiz. %	222.15%	30.80%	19.41%	13.92%	8.23%	92.41%	100.00%	-
EY	9.50	68.71	108.57	152.34	253.63	22.85	21.10	-41.28%
YoY %	-86.17%	-36.71%	-28.73%	-39.94%	1,009.98%	8.29%	-	-
Horiz. %	45.02%	325.64%	514.55%	721.99%	1,202.04%	108.29%	100.00%	-
DY	0.00	22.94	24.35	30.30	55.54	3.94	1.26	-
YoY %	0.00%	-5.79%	-19.64%	-45.44%	1,309.64%	212.70%	-	-
Horiz. %	0.00%	1,820.63%	1,932.54%	2,404.76%	4,407.94%	312.70%	100.00%	-
P/NAPS	0.48	0.32	0.33	0.26	0.28	0.44	0.56	-9.77%
YoY %	50.00%	-3.03%	26.92%	-7.14%	-36.36%	-21.43%	-	-
Horiz. %	85.71%	57.14%	58.93%	46.43%	50.00%	78.57%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	28/08/09	28/05/09	26/02/09	26/11/08	29/08/08	29/05/08	28/02/08	-
Price	1.14	0.99	0.74	0.71	0.99	1.19	1.39	-
P/RPS	0.34	0.23	0.15	0.11	0.16	0.30	0.40	-10.27%
YoY %	47.83%	53.33%	36.36%	-31.25%	-46.67%	-25.00%	-	-
Horiz. %	85.00%	57.50%	37.50%	27.50%	40.00%	75.00%	100.00%	-
P/EPS	11.54	2.09	0.93	0.53	0.41	4.10	4.14	98.18%
YoY %	452.15%	124.73%	75.47%	29.27%	-90.00%	-0.97%	-	-
Horiz. %	278.74%	50.48%	22.46%	12.80%	9.90%	99.03%	100.00%	-
EY	8.67	47.89	107.10	188.82	245.94	24.39	24.13	-49.49%
YoY %	-81.90%	-55.28%	-43.28%	-23.23%	908.36%	1.08%	-	-
Horiz. %	35.93%	198.47%	443.85%	782.51%	1,019.23%	101.08%	100.00%	-
DY	0.00	15.99	24.02	37.55	53.86	4.20	1.44	-
YoY %	0.00%	-33.43%	-36.03%	-30.28%	1,182.38%	191.67%	-	-
Horiz. %	0.00%	1,110.42%	1,668.06%	2,607.64%	3,740.28%	291.67%	100.00%	-
P/NAPS	0.53	0.46	0.34	0.21	0.28	0.41	0.49	5.37%
YoY %	15.22%	35.29%	61.90%	-25.00%	-31.71%	-16.33%	-	-
Horiz. %	108.16%	93.88%	69.39%	42.86%	57.14%	83.67%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos