[DRBHCOM] QoQ Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -28.8%
YoY- 184.51%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 6,301,960 6,476,996 6,101,427 6,170,349 6,291,294 6,168,708 4,012,379 35.08%
PBT 327,300 347,952 774,943 1,112,320 1,491,192 2,601,776 376,073 -8.83%
Tax -97,738 -105,948 -49,562 -86,501 -81,164 -89,016 -24,344 152.39%
NP 229,562 242,004 725,381 1,025,818 1,410,028 2,512,760 351,729 -24.73%
-
NP to SH 218,820 190,692 660,507 961,657 1,350,726 2,453,376 292,395 -17.55%
-
Tax Rate 29.86% 30.45% 6.40% 7.78% 5.44% 3.42% 6.47% -
Total Cost 6,072,398 6,234,992 5,376,046 5,144,530 4,881,266 3,655,948 3,660,650 40.08%
-
Net Worth 4,233,355 4,188,275 2,995,338 2,645,204 3,445,832 3,506,550 2,911,814 28.30%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 220,540 215,661 268,613 537,267 50,377 -
Div Payout % - - 33.39% 22.43% 19.89% 21.90% 17.23% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 4,233,355 4,188,275 2,995,338 2,645,204 3,445,832 3,506,550 2,911,814 28.30%
NOSH 1,933,038 1,930,080 1,393,180 1,213,396 1,007,553 1,007,629 1,007,548 54.33%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 3.64% 3.74% 11.89% 16.62% 22.41% 40.73% 8.77% -
ROE 5.17% 4.55% 22.05% 36.35% 39.20% 69.97% 10.04% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 326.01 335.58 437.95 508.52 624.41 612.20 398.23 -12.47%
EPS 11.32 9.88 47.41 79.25 134.06 243.48 29.02 -46.58%
DPS 0.00 0.00 15.83 17.77 26.66 53.32 5.00 -
NAPS 2.19 2.17 2.15 2.18 3.42 3.48 2.89 -16.86%
Adjusted Per Share Value based on latest NOSH - 1,213,756
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 325.98 335.03 315.61 319.17 325.43 319.09 207.55 35.08%
EPS 11.32 9.86 34.17 49.74 69.87 126.91 15.12 -17.53%
DPS 0.00 0.00 11.41 11.16 13.89 27.79 2.61 -
NAPS 2.1898 2.1665 1.5494 1.3683 1.7824 1.8138 1.5062 28.30%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.16 1.04 0.69 0.73 0.88 0.96 1.27 -
P/RPS 0.36 0.31 0.16 0.14 0.14 0.16 0.32 8.16%
P/EPS 10.25 10.53 1.46 0.92 0.66 0.39 4.38 76.17%
EY 9.76 9.50 68.71 108.57 152.34 253.63 22.85 -43.25%
DY 0.00 0.00 22.94 24.35 30.30 55.54 3.94 -
P/NAPS 0.53 0.48 0.32 0.33 0.26 0.28 0.44 13.19%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 28/08/09 28/05/09 26/02/09 26/11/08 29/08/08 29/05/08 -
Price 1.04 1.14 0.99 0.74 0.71 0.99 1.19 -
P/RPS 0.32 0.34 0.23 0.15 0.11 0.16 0.30 4.39%
P/EPS 9.19 11.54 2.09 0.93 0.53 0.41 4.10 71.18%
EY 10.88 8.67 47.89 107.10 188.82 245.94 24.39 -41.58%
DY 0.00 0.00 15.99 24.02 37.55 53.86 4.20 -
P/NAPS 0.47 0.53 0.46 0.34 0.21 0.28 0.41 9.52%

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