[DRBHCOM] QoQ Cumulative Quarter Result on 30-Sep-2011 [#2]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 114.51%
YoY- -32.63%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 3,463,053 6,878,205 4,754,013 3,059,441 1,582,541 6,804,064 4,806,174 -19.64%
PBT 97,915 1,821,399 425,544 310,373 146,314 701,524 566,926 -69.01%
Tax -44,530 -146,791 -102,386 -80,372 -37,655 -131,318 -87,122 -36.09%
NP 53,385 1,674,608 323,158 230,001 108,659 570,206 479,804 -76.89%
-
NP to SH 32,601 1,596,920 274,921 195,345 91,067 472,468 400,072 -81.23%
-
Tax Rate 45.48% 8.06% 24.06% 25.90% 25.74% 18.72% 15.37% -
Total Cost 3,409,668 5,203,597 4,430,855 2,829,440 1,473,882 6,233,858 4,326,370 -14.69%
-
Net Worth 6,302,352 6,553,673 5,161,742 5,106,047 5,085,057 4,987,591 4,911,468 18.10%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - 115,994 38,664 - - 115,990 38,672 -
Div Payout % - 7.26% 14.06% - - 24.55% 9.67% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 6,302,352 6,553,673 5,161,742 5,106,047 5,085,057 4,987,591 4,911,468 18.10%
NOSH 1,933,237 1,933,237 1,933,237 1,934,108 1,933,481 1,933,175 1,933,649 -0.01%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 1.54% 24.35% 6.80% 7.52% 6.87% 8.38% 9.98% -
ROE 0.52% 24.37% 5.33% 3.83% 1.79% 9.47% 8.15% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 179.13 355.79 245.91 158.18 81.85 351.96 248.55 -19.63%
EPS 1.69 82.60 14.22 10.10 4.71 24.44 20.69 -81.20%
DPS 0.00 6.00 2.00 0.00 0.00 6.00 2.00 -
NAPS 3.26 3.39 2.67 2.64 2.63 2.58 2.54 18.11%
Adjusted Per Share Value based on latest NOSH - 1,934,656
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 179.13 355.79 245.91 158.25 81.86 351.95 248.61 -19.64%
EPS 1.69 82.60 14.22 10.10 4.71 24.44 20.69 -81.20%
DPS 0.00 6.00 2.00 0.00 0.00 6.00 2.00 -
NAPS 3.26 3.39 2.67 2.6412 2.6303 2.5799 2.5405 18.10%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.52 2.52 2.04 1.74 2.27 2.30 1.94 -
P/RPS 1.41 0.71 0.83 1.10 2.77 0.65 0.78 48.44%
P/EPS 149.44 3.05 14.35 17.23 48.20 9.41 9.38 534.22%
EY 0.67 32.78 6.97 5.80 2.07 10.63 10.66 -84.21%
DY 0.00 2.38 0.98 0.00 0.00 2.61 1.03 -
P/NAPS 0.77 0.74 0.76 0.66 0.86 0.89 0.76 0.87%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 29/05/12 24/02/12 24/11/11 25/08/11 26/05/11 25/02/11 -
Price 2.55 2.43 2.57 2.08 2.07 2.23 1.98 -
P/RPS 1.42 0.68 1.05 1.31 2.53 0.63 0.80 46.65%
P/EPS 151.21 2.94 18.07 20.59 43.95 9.12 9.57 530.72%
EY 0.66 33.99 5.53 4.86 2.28 10.96 10.45 -84.16%
DY 0.00 2.47 0.78 0.00 0.00 2.69 1.01 -
P/NAPS 0.78 0.72 0.96 0.79 0.79 0.86 0.78 0.00%

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