[DRBHCOM] QoQ Annualized Quarter Result on 30-Sep-2011 [#2]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 7.25%
YoY- -32.63%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 13,852,212 6,878,205 6,338,684 6,118,882 6,330,164 6,804,064 6,408,232 67.25%
PBT 391,660 1,821,399 567,392 620,746 585,256 701,524 755,901 -35.51%
Tax -178,120 -146,791 -136,514 -160,744 -150,620 -131,318 -116,162 33.00%
NP 213,540 1,674,608 430,877 460,002 434,636 570,206 639,738 -51.91%
-
NP to SH 130,404 1,596,920 366,561 390,690 364,268 472,468 533,429 -60.93%
-
Tax Rate 45.48% 8.06% 24.06% 25.90% 25.74% 18.72% 15.37% -
Total Cost 13,638,672 5,203,597 5,907,806 5,658,880 5,895,528 6,233,858 5,768,493 77.56%
-
Net Worth 6,302,352 6,553,673 5,161,742 5,106,047 5,085,057 4,987,591 4,911,468 18.10%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - 115,994 51,552 - - 115,990 51,563 -
Div Payout % - 7.26% 14.06% - - 24.55% 9.67% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 6,302,352 6,553,673 5,161,742 5,106,047 5,085,057 4,987,591 4,911,468 18.10%
NOSH 1,933,237 1,933,237 1,933,237 1,934,108 1,933,481 1,933,175 1,933,649 -0.01%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 1.54% 24.35% 6.80% 7.52% 6.87% 8.38% 9.98% -
ROE 2.07% 24.37% 7.10% 7.65% 7.16% 9.47% 10.86% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 716.53 355.79 327.88 316.37 327.40 351.96 331.41 67.28%
EPS 6.76 82.60 18.96 20.20 18.84 24.44 27.59 -60.87%
DPS 0.00 6.00 2.67 0.00 0.00 6.00 2.67 -
NAPS 3.26 3.39 2.67 2.64 2.63 2.58 2.54 18.11%
Adjusted Per Share Value based on latest NOSH - 1,934,656
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 716.53 355.79 327.88 316.51 327.44 351.95 331.48 67.25%
EPS 6.76 82.60 18.96 20.21 18.84 24.44 27.59 -60.87%
DPS 0.00 6.00 2.67 0.00 0.00 6.00 2.67 -
NAPS 3.26 3.39 2.67 2.6412 2.6303 2.5799 2.5405 18.10%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.52 2.52 2.04 1.74 2.27 2.30 1.94 -
P/RPS 0.35 0.71 0.62 0.55 0.69 0.65 0.59 -29.42%
P/EPS 37.36 3.05 10.76 8.61 12.05 9.41 7.03 204.84%
EY 2.68 32.78 9.29 11.61 8.30 10.63 14.22 -67.16%
DY 0.00 2.38 1.31 0.00 0.00 2.61 1.37 -
P/NAPS 0.77 0.74 0.76 0.66 0.86 0.89 0.76 0.87%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 29/05/12 24/02/12 24/11/11 25/08/11 26/05/11 25/02/11 -
Price 2.55 2.43 2.57 2.08 2.07 2.23 1.98 -
P/RPS 0.36 0.68 0.78 0.66 0.63 0.63 0.60 -28.88%
P/EPS 37.80 2.94 13.55 10.30 10.99 9.12 7.18 202.93%
EY 2.65 33.99 7.38 9.71 9.10 10.96 13.93 -66.95%
DY 0.00 2.47 1.04 0.00 0.00 2.69 1.35 -
P/NAPS 0.78 0.72 0.96 0.79 0.79 0.86 0.78 0.00%

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
Post a Comment