[DRBHCOM] QoQ Cumulative Quarter Result on 30-Jun-2008 [#1]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 109.77%
YoY- 1436.89%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 6,101,427 4,627,762 3,145,647 1,542,177 4,012,379 2,646,314 1,631,903 140.70%
PBT 774,943 834,240 745,596 650,444 376,073 316,879 129,633 229.02%
Tax -49,562 -64,876 -40,582 -22,254 -24,344 -24,000 -20,935 77.53%
NP 725,381 769,364 705,014 628,190 351,729 292,879 108,698 254.04%
-
NP to SH 660,507 721,243 675,363 613,344 292,395 253,501 84,103 294.60%
-
Tax Rate 6.40% 7.78% 5.44% 3.42% 6.47% 7.57% 16.15% -
Total Cost 5,376,046 3,858,398 2,440,633 913,987 3,660,650 2,353,435 1,523,205 131.63%
-
Net Worth 2,995,338 2,645,204 3,445,832 3,506,550 2,911,814 2,841,306 2,669,137 7.98%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 220,540 161,745 134,306 134,316 50,377 15,113 15,108 496.31%
Div Payout % 33.39% 22.43% 19.89% 21.90% 17.23% 5.96% 17.96% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 2,995,338 2,645,204 3,445,832 3,506,550 2,911,814 2,841,306 2,669,137 7.98%
NOSH 1,393,180 1,213,396 1,007,553 1,007,629 1,007,548 1,007,555 1,007,221 24.11%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 11.89% 16.62% 22.41% 40.73% 8.77% 11.07% 6.66% -
ROE 22.05% 27.27% 19.60% 17.49% 10.04% 8.92% 3.15% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 437.95 381.39 312.21 153.05 398.23 262.65 162.02 93.92%
EPS 47.41 59.44 67.03 60.87 29.02 25.16 8.35 217.92%
DPS 15.83 13.33 13.33 13.33 5.00 1.50 1.50 380.43%
NAPS 2.15 2.18 3.42 3.48 2.89 2.82 2.65 -13.00%
Adjusted Per Share Value based on latest NOSH - 1,007,629
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 315.61 239.38 162.71 79.77 207.55 136.89 84.41 140.70%
EPS 34.17 37.31 34.93 31.73 15.12 13.11 4.35 294.66%
DPS 11.41 8.37 6.95 6.95 2.61 0.78 0.78 497.15%
NAPS 1.5494 1.3683 1.7824 1.8138 1.5062 1.4697 1.3807 7.98%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.69 0.73 0.88 0.96 1.27 1.59 1.92 -
P/RPS 0.16 0.19 0.28 0.63 0.32 0.61 1.19 -73.72%
P/EPS 1.46 1.23 1.31 1.58 4.38 6.32 22.99 -84.05%
EY 68.71 81.42 76.17 63.41 22.85 15.82 4.35 528.47%
DY 22.94 18.26 15.15 13.89 3.94 0.94 0.78 850.83%
P/NAPS 0.32 0.33 0.26 0.28 0.44 0.56 0.72 -41.73%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 26/02/09 26/11/08 29/08/08 29/05/08 28/02/08 30/11/07 -
Price 0.99 0.74 0.71 0.99 1.19 1.39 1.65 -
P/RPS 0.23 0.19 0.23 0.65 0.30 0.53 1.02 -62.91%
P/EPS 2.09 1.24 1.06 1.63 4.10 5.52 19.76 -77.60%
EY 47.89 80.32 94.41 61.48 24.39 18.10 5.06 346.82%
DY 15.99 18.01 18.77 13.46 4.20 1.08 0.91 574.70%
P/NAPS 0.46 0.34 0.21 0.28 0.41 0.49 0.62 -18.02%

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