[DRBHCOM] QoQ Cumulative Quarter Result on 31-Dec-2010 [#3]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 37.97%
YoY- 87.88%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 3,059,441 1,582,541 6,804,064 4,806,174 3,201,259 1,553,583 6,314,134 -38.28%
PBT 310,373 146,314 701,524 566,926 409,646 223,475 657,894 -39.37%
Tax -80,372 -37,655 -131,318 -87,122 -54,470 -23,252 -114,629 -21.05%
NP 230,001 108,659 570,206 479,804 355,176 200,223 543,265 -43.58%
-
NP to SH 195,345 91,067 472,468 400,072 289,974 157,783 472,298 -44.45%
-
Tax Rate 25.90% 25.74% 18.72% 15.37% 13.30% 10.40% 17.42% -
Total Cost 2,829,440 1,473,882 6,233,858 4,326,370 2,846,083 1,353,360 5,770,869 -37.79%
-
Net Worth 5,106,047 5,085,057 4,987,591 4,911,468 4,832,900 4,718,021 4,581,850 7.48%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 115,990 38,672 - - 77,330 -
Div Payout % - - 24.55% 9.67% - - 16.37% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 5,106,047 5,085,057 4,987,591 4,911,468 4,832,900 4,718,021 4,581,850 7.48%
NOSH 1,934,108 1,933,481 1,933,175 1,933,649 1,933,160 1,933,615 1,933,270 0.02%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 7.52% 6.87% 8.38% 9.98% 11.09% 12.89% 8.60% -
ROE 3.83% 1.79% 9.47% 8.15% 6.00% 3.34% 10.31% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 158.18 81.85 351.96 248.55 165.60 80.35 326.60 -38.30%
EPS 10.10 4.71 24.44 20.69 15.00 8.16 24.43 -44.47%
DPS 0.00 0.00 6.00 2.00 0.00 0.00 4.00 -
NAPS 2.64 2.63 2.58 2.54 2.50 2.44 2.37 7.45%
Adjusted Per Share Value based on latest NOSH - 1,934,938
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 158.25 81.86 351.95 248.61 165.59 80.36 326.61 -38.28%
EPS 10.10 4.71 24.44 20.69 15.00 8.16 24.43 -44.47%
DPS 0.00 0.00 6.00 2.00 0.00 0.00 4.00 -
NAPS 2.6412 2.6303 2.5799 2.5405 2.4999 2.4405 2.37 7.48%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.74 2.27 2.30 1.94 1.25 1.04 1.16 -
P/RPS 1.10 2.77 0.65 0.78 0.75 1.29 0.36 110.42%
P/EPS 17.23 48.20 9.41 9.38 8.33 12.75 4.75 135.89%
EY 5.80 2.07 10.63 10.66 12.00 7.85 21.06 -57.63%
DY 0.00 0.00 2.61 1.03 0.00 0.00 3.45 -
P/NAPS 0.66 0.86 0.89 0.76 0.50 0.43 0.49 21.94%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 25/08/11 26/05/11 25/02/11 25/11/10 26/08/10 25/05/10 -
Price 2.08 2.07 2.23 1.98 1.30 1.08 0.97 -
P/RPS 1.31 2.53 0.63 0.80 0.79 1.34 0.30 166.91%
P/EPS 20.59 43.95 9.12 9.57 8.67 13.24 3.97 199.32%
EY 4.86 2.28 10.96 10.45 11.54 7.56 25.19 -66.57%
DY 0.00 0.00 2.69 1.01 0.00 0.00 4.12 -
P/NAPS 0.79 0.79 0.86 0.78 0.52 0.44 0.41 54.78%

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