[DRBHCOM] QoQ Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 29.75%
YoY- -70.48%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 6,402,518 6,214,332 6,314,134 6,298,734 6,301,960 6,476,996 6,101,427 3.26%
PBT 819,292 893,900 657,894 452,142 327,300 347,952 774,943 3.77%
Tax -108,940 -93,008 -114,629 -124,237 -97,738 -105,948 -49,562 68.97%
NP 710,352 800,892 543,265 327,905 229,562 242,004 725,381 -1.38%
-
NP to SH 579,948 631,132 472,298 283,917 218,820 190,692 660,507 -8.29%
-
Tax Rate 13.30% 10.40% 17.42% 27.48% 29.86% 30.45% 6.40% -
Total Cost 5,692,166 5,413,440 5,770,869 5,970,829 6,072,398 6,234,992 5,376,046 3.87%
-
Net Worth 4,832,900 4,718,021 4,581,850 4,328,322 4,233,355 4,188,275 2,995,338 37.52%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 77,330 38,645 - - 220,540 -
Div Payout % - - 16.37% 13.61% - - 33.39% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 4,832,900 4,718,021 4,581,850 4,328,322 4,233,355 4,188,275 2,995,338 37.52%
NOSH 1,933,160 1,933,615 1,933,270 1,932,286 1,933,038 1,930,080 1,393,180 24.38%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 11.09% 12.89% 8.60% 5.21% 3.64% 3.74% 11.89% -
ROE 12.00% 13.38% 10.31% 6.56% 5.17% 4.55% 22.05% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 331.19 321.38 326.60 325.97 326.01 335.58 437.95 -16.98%
EPS 30.00 32.64 24.43 14.69 11.32 9.88 47.41 -26.27%
DPS 0.00 0.00 4.00 2.00 0.00 0.00 15.83 -
NAPS 2.50 2.44 2.37 2.24 2.19 2.17 2.15 10.56%
Adjusted Per Share Value based on latest NOSH - 1,931,492
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 331.18 321.45 326.61 325.81 325.98 335.03 315.61 3.25%
EPS 30.00 32.65 24.43 14.69 11.32 9.86 34.17 -8.30%
DPS 0.00 0.00 4.00 2.00 0.00 0.00 11.41 -
NAPS 2.4999 2.4405 2.37 2.2389 2.1898 2.1665 1.5494 37.52%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.25 1.04 1.16 1.01 1.16 1.04 0.69 -
P/RPS 0.38 0.32 0.36 0.31 0.36 0.31 0.16 77.91%
P/EPS 4.17 3.19 4.75 6.87 10.25 10.53 1.46 101.17%
EY 24.00 31.38 21.06 14.55 9.76 9.50 68.71 -50.37%
DY 0.00 0.00 3.45 1.98 0.00 0.00 22.94 -
P/NAPS 0.50 0.43 0.49 0.45 0.53 0.48 0.32 34.61%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 26/08/10 25/05/10 25/02/10 26/11/09 28/08/09 28/05/09 -
Price 1.30 1.08 0.97 1.00 1.04 1.14 0.99 -
P/RPS 0.39 0.34 0.30 0.31 0.32 0.34 0.23 42.15%
P/EPS 4.33 3.31 3.97 6.81 9.19 11.54 2.09 62.44%
EY 23.08 30.22 25.19 14.69 10.88 8.67 47.89 -38.50%
DY 0.00 0.00 4.12 2.00 0.00 0.00 15.99 -
P/NAPS 0.52 0.44 0.41 0.45 0.47 0.53 0.46 8.50%

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