[DRBHCOM] QoQ Cumulative Quarter Result on 30-Jun-2009 [#1]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -92.78%
YoY- -92.23%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 6,314,134 4,724,051 3,150,980 1,619,249 6,101,427 4,627,762 3,145,647 59.19%
PBT 657,894 339,107 163,650 86,988 774,943 834,240 745,596 -8.01%
Tax -114,629 -93,178 -48,869 -26,487 -49,562 -64,876 -40,582 99.94%
NP 543,265 245,929 114,781 60,501 725,381 769,364 705,014 -15.96%
-
NP to SH 472,298 212,938 109,410 47,673 660,507 721,243 675,363 -21.23%
-
Tax Rate 17.42% 27.48% 29.86% 30.45% 6.40% 7.78% 5.44% -
Total Cost 5,770,869 4,478,122 3,036,199 1,558,748 5,376,046 3,858,398 2,440,633 77.57%
-
Net Worth 4,581,850 4,328,322 4,233,355 4,188,275 2,995,338 2,645,204 3,445,832 20.94%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 77,330 28,984 - - 220,540 161,745 134,306 -30.81%
Div Payout % 16.37% 13.61% - - 33.39% 22.43% 19.89% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 4,581,850 4,328,322 4,233,355 4,188,275 2,995,338 2,645,204 3,445,832 20.94%
NOSH 1,933,270 1,932,286 1,933,038 1,930,080 1,393,180 1,213,396 1,007,553 54.47%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 8.60% 5.21% 3.64% 3.74% 11.89% 16.62% 22.41% -
ROE 10.31% 4.92% 2.58% 1.14% 22.05% 27.27% 19.60% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 326.60 244.48 163.01 83.90 437.95 381.39 312.21 3.05%
EPS 24.43 11.02 5.66 2.47 47.41 59.44 67.03 -49.00%
DPS 4.00 1.50 0.00 0.00 15.83 13.33 13.33 -55.21%
NAPS 2.37 2.24 2.19 2.17 2.15 2.18 3.42 -21.70%
Adjusted Per Share Value based on latest NOSH - 1,930,080
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 326.61 244.36 162.99 83.76 315.61 239.38 162.71 59.19%
EPS 24.43 11.01 5.66 2.47 34.17 37.31 34.93 -21.22%
DPS 4.00 1.50 0.00 0.00 11.41 8.37 6.95 -30.83%
NAPS 2.37 2.2389 2.1898 2.1665 1.5494 1.3683 1.7824 20.94%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.16 1.01 1.16 1.04 0.69 0.73 0.88 -
P/RPS 0.36 0.41 0.71 1.24 0.16 0.19 0.28 18.25%
P/EPS 4.75 9.17 20.49 42.11 1.46 1.23 1.31 136.20%
EY 21.06 10.91 4.88 2.38 68.71 81.42 76.17 -57.59%
DY 3.45 1.49 0.00 0.00 22.94 18.26 15.15 -62.74%
P/NAPS 0.49 0.45 0.53 0.48 0.32 0.33 0.26 52.63%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 25/02/10 26/11/09 28/08/09 28/05/09 26/02/09 26/11/08 -
Price 0.97 1.00 1.04 1.14 0.99 0.74 0.71 -
P/RPS 0.30 0.41 0.64 1.36 0.23 0.19 0.23 19.39%
P/EPS 3.97 9.07 18.37 46.15 2.09 1.24 1.06 141.36%
EY 25.19 11.02 5.44 2.17 47.89 80.32 94.41 -58.58%
DY 4.12 1.50 0.00 0.00 15.99 18.01 18.77 -63.64%
P/NAPS 0.41 0.45 0.47 0.53 0.46 0.34 0.21 56.27%

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