[DRBHCOM] QoQ Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 14.75%
YoY- -83.8%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 6,214,332 6,314,134 6,298,734 6,301,960 6,476,996 6,101,427 6,170,349 0.47%
PBT 893,900 657,894 452,142 327,300 347,952 774,943 1,112,320 -13.59%
Tax -93,008 -114,629 -124,237 -97,738 -105,948 -49,562 -86,501 4.96%
NP 800,892 543,265 327,905 229,562 242,004 725,381 1,025,818 -15.25%
-
NP to SH 631,132 472,298 283,917 218,820 190,692 660,507 961,657 -24.53%
-
Tax Rate 10.40% 17.42% 27.48% 29.86% 30.45% 6.40% 7.78% -
Total Cost 5,413,440 5,770,869 5,970,829 6,072,398 6,234,992 5,376,046 5,144,530 3.46%
-
Net Worth 4,718,021 4,581,850 4,328,322 4,233,355 4,188,275 2,995,338 2,645,204 47.22%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 77,330 38,645 - - 220,540 215,661 -
Div Payout % - 16.37% 13.61% - - 33.39% 22.43% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 4,718,021 4,581,850 4,328,322 4,233,355 4,188,275 2,995,338 2,645,204 47.22%
NOSH 1,933,615 1,933,270 1,932,286 1,933,038 1,930,080 1,393,180 1,213,396 36.54%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 12.89% 8.60% 5.21% 3.64% 3.74% 11.89% 16.62% -
ROE 13.38% 10.31% 6.56% 5.17% 4.55% 22.05% 36.35% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 321.38 326.60 325.97 326.01 335.58 437.95 508.52 -26.41%
EPS 32.64 24.43 14.69 11.32 9.88 47.41 79.25 -44.73%
DPS 0.00 4.00 2.00 0.00 0.00 15.83 17.77 -
NAPS 2.44 2.37 2.24 2.19 2.17 2.15 2.18 7.82%
Adjusted Per Share Value based on latest NOSH - 1,935,329
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 321.45 326.61 325.81 325.98 335.03 315.61 319.17 0.47%
EPS 32.65 24.43 14.69 11.32 9.86 34.17 49.74 -24.52%
DPS 0.00 4.00 2.00 0.00 0.00 11.41 11.16 -
NAPS 2.4405 2.37 2.2389 2.1898 2.1665 1.5494 1.3683 47.22%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.04 1.16 1.01 1.16 1.04 0.69 0.73 -
P/RPS 0.32 0.36 0.31 0.36 0.31 0.16 0.14 73.78%
P/EPS 3.19 4.75 6.87 10.25 10.53 1.46 0.92 129.61%
EY 31.38 21.06 14.55 9.76 9.50 68.71 108.57 -56.38%
DY 0.00 3.45 1.98 0.00 0.00 22.94 24.35 -
P/NAPS 0.43 0.49 0.45 0.53 0.48 0.32 0.33 19.35%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 25/05/10 25/02/10 26/11/09 28/08/09 28/05/09 26/02/09 -
Price 1.08 0.97 1.00 1.04 1.14 0.99 0.74 -
P/RPS 0.34 0.30 0.31 0.32 0.34 0.23 0.15 72.81%
P/EPS 3.31 3.97 6.81 9.19 11.54 2.09 0.93 133.65%
EY 30.22 25.19 14.69 10.88 8.67 47.89 107.10 -57.07%
DY 0.00 4.12 2.00 0.00 0.00 15.99 24.02 -
P/NAPS 0.44 0.41 0.45 0.47 0.53 0.46 0.34 18.81%

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