[DRBHCOM] QoQ Annualized Quarter Result on 31-Mar-2008 [#4]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- -13.49%
YoY- 207.55%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 6,170,349 6,291,294 6,168,708 4,012,379 3,528,418 3,263,806 3,168,136 55.64%
PBT 1,112,320 1,491,192 2,601,776 376,073 422,505 259,266 255,488 165.44%
Tax -86,501 -81,164 -89,016 -24,344 -32,000 -41,870 -32,324 92.17%
NP 1,025,818 1,410,028 2,512,760 351,729 390,505 217,396 223,164 175.18%
-
NP to SH 961,657 1,350,726 2,453,376 292,395 338,001 168,206 159,632 229.28%
-
Tax Rate 7.78% 5.44% 3.42% 6.47% 7.57% 16.15% 12.65% -
Total Cost 5,144,530 4,881,266 3,655,948 3,660,650 3,137,913 3,046,410 2,944,972 44.80%
-
Net Worth 2,645,204 3,445,832 3,506,550 2,911,814 2,841,306 2,669,137 2,640,377 0.12%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 215,661 268,613 537,267 50,377 20,151 30,216 - -
Div Payout % 22.43% 19.89% 21.90% 17.23% 5.96% 17.96% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 2,645,204 3,445,832 3,506,550 2,911,814 2,841,306 2,669,137 2,640,377 0.12%
NOSH 1,213,396 1,007,553 1,007,629 1,007,548 1,007,555 1,007,221 1,007,777 13.11%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 16.62% 22.41% 40.73% 8.77% 11.07% 6.66% 7.04% -
ROE 36.35% 39.20% 69.97% 10.04% 11.90% 6.30% 6.05% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 508.52 624.41 612.20 398.23 350.20 324.04 314.37 37.59%
EPS 79.25 134.06 243.48 29.02 33.55 16.70 15.84 191.10%
DPS 17.77 26.66 53.32 5.00 2.00 3.00 0.00 -
NAPS 2.18 3.42 3.48 2.89 2.82 2.65 2.62 -11.48%
Adjusted Per Share Value based on latest NOSH - 1,007,500
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 319.17 325.43 319.09 207.55 182.51 168.83 163.88 55.63%
EPS 49.74 69.87 126.91 15.12 17.48 8.70 8.26 229.19%
DPS 11.16 13.89 27.79 2.61 1.04 1.56 0.00 -
NAPS 1.3683 1.7824 1.8138 1.5062 1.4697 1.3807 1.3658 0.12%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.73 0.88 0.96 1.27 1.59 1.92 1.83 -
P/RPS 0.14 0.14 0.16 0.32 0.45 0.59 0.58 -61.06%
P/EPS 0.92 0.66 0.39 4.38 4.74 11.50 11.55 -81.34%
EY 108.57 152.34 253.63 22.85 21.10 8.70 8.66 435.55%
DY 24.35 30.30 55.54 3.94 1.26 1.56 0.00 -
P/NAPS 0.33 0.26 0.28 0.44 0.56 0.72 0.70 -39.28%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 26/11/08 29/08/08 29/05/08 28/02/08 30/11/07 30/08/07 -
Price 0.74 0.71 0.99 1.19 1.39 1.65 1.74 -
P/RPS 0.15 0.11 0.16 0.30 0.40 0.51 0.55 -57.77%
P/EPS 0.93 0.53 0.41 4.10 4.14 9.88 10.98 -80.56%
EY 107.10 188.82 245.94 24.39 24.13 10.12 9.10 413.55%
DY 24.02 37.55 53.86 4.20 1.44 1.82 0.00 -
P/NAPS 0.34 0.21 0.28 0.41 0.49 0.62 0.66 -35.60%

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