[DRBHCOM] QoQ Cumulative Quarter Result on 31-Dec-2007 [#3]

Stock

[DRBHCOM] DRB-HICOM BHD

Announcement Date

28-Feb-2008

Admission Sponsor

Sponsor

Financial Year

31-Mar-2008

Quarter

31-Dec-2007 [#3]

Profit Trend

QoQ- 201.42%

YoY- 225.0%

Quarter Report

DRB-HICOM Interim Report 31 December 2007.doc

Latest QR

Upcoming QR

DRBHCOM's Result

DRBHCOM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Cumulative Result
Revenue	3,145,647	1,542,177	4,012,379	2,646,314	1,631,903	792,034	2,905,421	5.42%
YoY %	103.97%	-61.56%	51.62%	62.16%	106.04%	-72.74%	-	-
Horiz. %	108.27%	53.08%	138.10%	91.08%	56.17%	27.26%	100.00%	-
PBT	745,596	650,444	376,073	316,879	129,633	63,872	187,131	150.69%
YoY %	14.63%	72.96%	18.68%	144.44%	102.96%	-65.87%	-	-
Horiz. %	398.44%	347.59%	200.97%	169.34%	69.27%	34.13%	100.00%	-
Tax	-40,582	-22,254	-24,344	-24,000	-20,935	-8,081	-30,600	20.64%
YoY %	-82.36%	8.59%	-1.43%	-14.64%	-159.06%	73.59%	-	-
Horiz. %	132.62%	72.73%	79.56%	78.43%	68.42%	26.41%	100.00%	-
NP	705,014	628,190	351,729	292,879	108,698	55,791	156,531	171.98%
YoY %	12.23%	78.60%	20.09%	169.44%	94.83%	-64.36%	-	-
Horiz. %	450.40%	401.32%	224.70%	187.11%	69.44%	35.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	675,363	613,344	292,395	253,501	84,103	39,908	95,073	268.21%
YoY %	10.11%	109.77%	15.34%	201.42%	110.74%	-58.02%	-	-
Horiz. %	710.36%	645.13%	307.55%	266.64%	88.46%	41.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.44%	3.42%	6.47%	7.57%	16.15%	12.65%	16.35%	-
YoY %	59.06%	-47.14%	-14.53%	-53.13%	27.67%	-22.63%	-	-
Horiz. %	33.27%	20.92%	39.57%	46.30%	98.78%	77.37%	100.00%	-
Total Cost	2,440,633	913,987	3,660,650	2,353,435	1,523,205	736,243	2,748,890	-7.60%
YoY %	167.03%	-75.03%	55.54%	54.51%	106.89%	-73.22%	-	-
Horiz. %	88.79%	33.25%	133.17%	85.61%	55.41%	26.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,445,832	3,506,550	2,911,814	2,841,306	2,669,137	2,640,377	2,590,161	20.89%
YoY %	-1.73%	20.42%	2.48%	6.45%	1.09%	1.94%	-	-
Horiz. %	133.04%	135.38%	112.42%	109.70%	103.05%	101.94%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	134,306	134,316	50,377	15,113	15,108	-	35,137	143.87%
YoY %	-0.01%	166.62%	233.34%	0.03%	0.00%	-	-	-
Horiz. %	382.24%	382.26%	143.37%	43.01%	43.00%	-	100.00%	-
Div Payout %	19.89%	21.90%	17.23%	5.96%	17.96%	-	36.96%	-
YoY %	-9.18%	27.10%	189.09%	-66.82%	0.00%	-	-	-
Horiz. %	53.81%	59.25%	46.62%	16.13%	48.59%	-	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	3,445,832	3,506,550	2,911,814	2,841,306	2,669,137	2,640,377	2,590,161	20.89%
YoY %	-1.73%	20.42%	2.48%	6.45%	1.09%	1.94%	-	-
Horiz. %	133.04%	135.38%	112.42%	109.70%	103.05%	101.94%	100.00%	-
NOSH	1,007,553	1,007,629	1,007,548	1,007,555	1,007,221	1,007,777	1,003,938	0.23%
YoY %	-0.01%	0.01%	-0.00%	0.03%	-0.06%	0.38%	-	-
Horiz. %	100.36%	100.37%	100.36%	100.36%	100.33%	100.38%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	22.41%	40.73%	8.77%	11.07%	6.66%	7.04%	5.39%	-
YoY %	-44.98%	364.42%	-20.78%	66.22%	-5.40%	30.61%	-	-
Horiz. %	415.77%	755.66%	162.71%	205.38%	123.56%	130.61%	100.00%	-
ROE	19.60%	17.49%	10.04%	8.92%	3.15%	1.51%	3.67%	-
YoY %	12.06%	74.20%	12.56%	183.17%	108.61%	-58.86%	-	-
Horiz. %	534.06%	476.57%	273.57%	243.05%	85.83%	41.14%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	312.21	153.05	398.23	262.65	162.02	78.59	289.40	5.17%
YoY %	103.99%	-61.57%	51.62%	62.11%	106.16%	-72.84%	-	-
Horiz. %	107.88%	52.89%	137.61%	90.76%	55.98%	27.16%	100.00%	-
EPS	67.03	60.87	29.02	25.16	8.35	3.96	9.47	267.33%
YoY %	10.12%	109.75%	15.34%	201.32%	110.86%	-58.18%	-	-
Horiz. %	707.81%	642.77%	306.44%	265.68%	88.17%	41.82%	100.00%	-
DPS	13.33	13.33	5.00	1.50	1.50	0.00	3.50	143.28%
YoY %	0.00%	166.60%	233.33%	0.00%	0.00%	0.00%	-	-
Horiz. %	380.86%	380.86%	142.86%	42.86%	42.86%	0.00%	100.00%	-
NAPS	3.42	3.48	2.89	2.82	2.65	2.62	2.58	20.60%
YoY %	-1.72%	20.42%	2.48%	6.42%	1.15%	1.55%	-	-
Horiz. %	132.56%	134.88%	112.02%	109.30%	102.71%	101.55%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,007,721
RPS	162.71	79.77	207.55	136.89	84.41	40.97	150.29	5.42%
YoY %	103.97%	-61.57%	51.62%	62.17%	106.03%	-72.74%	-	-
Horiz. %	108.26%	53.08%	138.10%	91.08%	56.16%	27.26%	100.00%	-
EPS	34.93	31.73	15.12	13.11	4.35	2.06	4.92	268.07%
YoY %	10.09%	109.85%	15.33%	201.38%	111.17%	-58.13%	-	-
Horiz. %	709.96%	644.92%	307.32%	266.46%	88.41%	41.87%	100.00%	-
DPS	6.95	6.95	2.61	0.78	0.78	0.00	1.82	143.71%
YoY %	0.00%	166.28%	234.62%	0.00%	0.00%	0.00%	-	-
Horiz. %	381.87%	381.87%	143.41%	42.86%	42.86%	0.00%	100.00%	-
NAPS	1.7824	1.8138	1.5062	1.4697	1.3807	1.3658	1.3398	20.89%
YoY %	-1.73%	20.42%	2.48%	6.45%	1.09%	1.94%	-	-
Horiz. %	133.03%	135.38%	112.42%	109.70%	103.05%	101.94%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	0.88	0.96	1.27	1.59	1.92	1.83	1.95	-
P/RPS	0.28	0.63	0.32	0.61	1.19	2.33	0.67	-44.01%
YoY %	-55.56%	96.88%	-47.54%	-48.74%	-48.93%	247.76%	-	-
Horiz. %	41.79%	94.03%	47.76%	91.04%	177.61%	347.76%	100.00%	-
P/EPS	1.31	1.58	4.38	6.32	22.99	46.21	20.59	-83.98%
YoY %	-17.09%	-63.93%	-30.70%	-72.51%	-50.25%	124.43%	-	-
Horiz. %	6.36%	7.67%	21.27%	30.69%	111.66%	224.43%	100.00%	-
EY	76.17	63.41	22.85	15.82	4.35	2.16	4.86	523.14%
YoY %	20.12%	177.51%	44.44%	263.68%	101.39%	-55.56%	-	-
Horiz. %	1,567.28%	1,304.73%	470.16%	325.51%	89.51%	44.44%	100.00%	-
DY	15.15	13.89	3.94	0.94	0.78	0.00	1.79	313.69%
YoY %	9.07%	252.54%	319.15%	20.51%	0.00%	0.00%	-	-
Horiz. %	846.37%	775.98%	220.11%	52.51%	43.58%	0.00%	100.00%	-
P/NAPS	0.26	0.28	0.44	0.56	0.72	0.70	0.76	-50.98%
YoY %	-7.14%	-36.36%	-21.43%	-22.22%	2.86%	-7.89%	-	-
Horiz. %	34.21%	36.84%	57.89%	73.68%	94.74%	92.11%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	26/11/08	29/08/08	29/05/08	28/02/08	30/11/07	30/08/07	30/05/07	-
Price	0.71	0.99	1.19	1.39	1.65	1.74	1.79	-
P/RPS	0.23	0.65	0.30	0.53	1.02	2.21	0.62	-48.27%
YoY %	-64.62%	116.67%	-43.40%	-48.04%	-53.85%	256.45%	-	-
Horiz. %	37.10%	104.84%	48.39%	85.48%	164.52%	356.45%	100.00%	-
P/EPS	1.06	1.63	4.10	5.52	19.76	43.94	18.90	-85.27%
YoY %	-34.97%	-60.24%	-25.72%	-72.06%	-55.03%	132.49%	-	-
Horiz. %	5.61%	8.62%	21.69%	29.21%	104.55%	232.49%	100.00%	-
EY	94.41	61.48	24.39	18.10	5.06	2.28	5.29	579.35%
YoY %	53.56%	152.07%	34.75%	257.71%	121.93%	-56.90%	-	-
Horiz. %	1,784.69%	1,162.19%	461.06%	342.16%	95.65%	43.10%	100.00%	-
DY	18.77	13.46	4.20	1.08	0.91	0.00	1.96	349.10%
YoY %	39.45%	220.48%	288.89%	18.68%	0.00%	0.00%	-	-
Horiz. %	957.65%	686.73%	214.29%	55.10%	46.43%	0.00%	100.00%	-
P/NAPS	0.21	0.28	0.41	0.49	0.62	0.66	0.69	-54.65%
YoY %	-25.00%	-31.71%	-16.33%	-20.97%	-6.06%	-4.35%	-	-
Horiz. %	30.43%	40.58%	59.42%	71.01%	89.86%	95.65%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos