[DRBHCOM] QoQ Cumulative Quarter Result on 31-Dec-2008 [#3]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 6.79%
YoY- 184.51%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 3,150,980 1,619,249 6,101,427 4,627,762 3,145,647 1,542,177 4,012,379 -14.86%
PBT 163,650 86,988 774,943 834,240 745,596 650,444 376,073 -42.54%
Tax -48,869 -26,487 -49,562 -64,876 -40,582 -22,254 -24,344 59.06%
NP 114,781 60,501 725,381 769,364 705,014 628,190 351,729 -52.56%
-
NP to SH 109,410 47,673 660,507 721,243 675,363 613,344 292,395 -48.04%
-
Tax Rate 29.86% 30.45% 6.40% 7.78% 5.44% 3.42% 6.47% -
Total Cost 3,036,199 1,558,748 5,376,046 3,858,398 2,440,633 913,987 3,660,650 -11.71%
-
Net Worth 4,233,355 4,188,275 2,995,338 2,645,204 3,445,832 3,506,550 2,911,814 28.30%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 220,540 161,745 134,306 134,316 50,377 -
Div Payout % - - 33.39% 22.43% 19.89% 21.90% 17.23% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 4,233,355 4,188,275 2,995,338 2,645,204 3,445,832 3,506,550 2,911,814 28.30%
NOSH 1,933,038 1,930,080 1,393,180 1,213,396 1,007,553 1,007,629 1,007,548 54.33%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 3.64% 3.74% 11.89% 16.62% 22.41% 40.73% 8.77% -
ROE 2.58% 1.14% 22.05% 27.27% 19.60% 17.49% 10.04% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 163.01 83.90 437.95 381.39 312.21 153.05 398.23 -44.84%
EPS 5.66 2.47 47.41 59.44 67.03 60.87 29.02 -66.33%
DPS 0.00 0.00 15.83 13.33 13.33 13.33 5.00 -
NAPS 2.19 2.17 2.15 2.18 3.42 3.48 2.89 -16.86%
Adjusted Per Share Value based on latest NOSH - 1,213,756
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 162.99 83.76 315.61 239.38 162.71 79.77 207.55 -14.86%
EPS 5.66 2.47 34.17 37.31 34.93 31.73 15.12 -48.02%
DPS 0.00 0.00 11.41 8.37 6.95 6.95 2.61 -
NAPS 2.1898 2.1665 1.5494 1.3683 1.7824 1.8138 1.5062 28.30%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.16 1.04 0.69 0.73 0.88 0.96 1.27 -
P/RPS 0.71 1.24 0.16 0.19 0.28 0.63 0.32 70.03%
P/EPS 20.49 42.11 1.46 1.23 1.31 1.58 4.38 179.45%
EY 4.88 2.38 68.71 81.42 76.17 63.41 22.85 -64.23%
DY 0.00 0.00 22.94 18.26 15.15 13.89 3.94 -
P/NAPS 0.53 0.48 0.32 0.33 0.26 0.28 0.44 13.19%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 28/08/09 28/05/09 26/02/09 26/11/08 29/08/08 29/05/08 -
Price 1.04 1.14 0.99 0.74 0.71 0.99 1.19 -
P/RPS 0.64 1.36 0.23 0.19 0.23 0.65 0.30 65.64%
P/EPS 18.37 46.15 2.09 1.24 1.06 1.63 4.10 171.53%
EY 5.44 2.17 47.89 80.32 94.41 61.48 24.39 -63.18%
DY 0.00 0.00 15.99 18.01 18.77 13.46 4.20 -
P/NAPS 0.47 0.53 0.46 0.34 0.21 0.28 0.41 9.52%

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