[DRBHCOM] QoQ Cumulative Quarter Result on 31-Mar-2008 [#4]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- 15.34%
YoY- 207.55%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 4,627,762 3,145,647 1,542,177 4,012,379 2,646,314 1,631,903 792,034 222.67%
PBT 834,240 745,596 650,444 376,073 316,879 129,633 63,872 450.30%
Tax -64,876 -40,582 -22,254 -24,344 -24,000 -20,935 -8,081 298.41%
NP 769,364 705,014 628,190 351,729 292,879 108,698 55,791 470.50%
-
NP to SH 721,243 675,363 613,344 292,395 253,501 84,103 39,908 582.66%
-
Tax Rate 7.78% 5.44% 3.42% 6.47% 7.57% 16.15% 12.65% -
Total Cost 3,858,398 2,440,633 913,987 3,660,650 2,353,435 1,523,205 736,243 200.19%
-
Net Worth 2,645,204 3,445,832 3,506,550 2,911,814 2,841,306 2,669,137 2,640,377 0.12%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 161,745 134,306 134,316 50,377 15,113 15,108 - -
Div Payout % 22.43% 19.89% 21.90% 17.23% 5.96% 17.96% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 2,645,204 3,445,832 3,506,550 2,911,814 2,841,306 2,669,137 2,640,377 0.12%
NOSH 1,213,396 1,007,553 1,007,629 1,007,548 1,007,555 1,007,221 1,007,777 13.11%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 16.62% 22.41% 40.73% 8.77% 11.07% 6.66% 7.04% -
ROE 27.27% 19.60% 17.49% 10.04% 8.92% 3.15% 1.51% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 381.39 312.21 153.05 398.23 262.65 162.02 78.59 185.26%
EPS 59.44 67.03 60.87 29.02 25.16 8.35 3.96 503.51%
DPS 13.33 13.33 13.33 5.00 1.50 1.50 0.00 -
NAPS 2.18 3.42 3.48 2.89 2.82 2.65 2.62 -11.48%
Adjusted Per Share Value based on latest NOSH - 1,007,500
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 239.38 162.71 79.77 207.55 136.89 84.41 40.97 222.66%
EPS 37.31 34.93 31.73 15.12 13.11 4.35 2.06 583.63%
DPS 8.37 6.95 6.95 2.61 0.78 0.78 0.00 -
NAPS 1.3683 1.7824 1.8138 1.5062 1.4697 1.3807 1.3658 0.12%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.73 0.88 0.96 1.27 1.59 1.92 1.83 -
P/RPS 0.19 0.28 0.63 0.32 0.61 1.19 2.33 -81.05%
P/EPS 1.23 1.31 1.58 4.38 6.32 22.99 46.21 -90.98%
EY 81.42 76.17 63.41 22.85 15.82 4.35 2.16 1011.92%
DY 18.26 15.15 13.89 3.94 0.94 0.78 0.00 -
P/NAPS 0.33 0.26 0.28 0.44 0.56 0.72 0.70 -39.28%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 26/11/08 29/08/08 29/05/08 28/02/08 30/11/07 30/08/07 -
Price 0.74 0.71 0.99 1.19 1.39 1.65 1.74 -
P/RPS 0.19 0.23 0.65 0.30 0.53 1.02 2.21 -80.37%
P/EPS 1.24 1.06 1.63 4.10 5.52 19.76 43.94 -90.63%
EY 80.32 94.41 61.48 24.39 18.10 5.06 2.28 963.09%
DY 18.01 18.77 13.46 4.20 1.08 0.91 0.00 -
P/NAPS 0.34 0.21 0.28 0.41 0.49 0.62 0.66 -35.60%

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