[DRBHCOM] QoQ Cumulative Quarter Result on 31-Mar-2009 [#4]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -8.42%
YoY- 125.9%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 4,724,051 3,150,980 1,619,249 6,101,427 4,627,762 3,145,647 1,542,177 110.49%
PBT 339,107 163,650 86,988 774,943 834,240 745,596 650,444 -35.14%
Tax -93,178 -48,869 -26,487 -49,562 -64,876 -40,582 -22,254 159.10%
NP 245,929 114,781 60,501 725,381 769,364 705,014 628,190 -46.39%
-
NP to SH 212,938 109,410 47,673 660,507 721,243 675,363 613,344 -50.50%
-
Tax Rate 27.48% 29.86% 30.45% 6.40% 7.78% 5.44% 3.42% -
Total Cost 4,478,122 3,036,199 1,558,748 5,376,046 3,858,398 2,440,633 913,987 187.63%
-
Net Worth 4,328,322 4,233,355 4,188,275 2,995,338 2,645,204 3,445,832 3,506,550 15.02%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 28,984 - - 220,540 161,745 134,306 134,316 -63.92%
Div Payout % 13.61% - - 33.39% 22.43% 19.89% 21.90% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 4,328,322 4,233,355 4,188,275 2,995,338 2,645,204 3,445,832 3,506,550 15.02%
NOSH 1,932,286 1,933,038 1,930,080 1,393,180 1,213,396 1,007,553 1,007,629 54.16%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 5.21% 3.64% 3.74% 11.89% 16.62% 22.41% 40.73% -
ROE 4.92% 2.58% 1.14% 22.05% 27.27% 19.60% 17.49% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 244.48 163.01 83.90 437.95 381.39 312.21 153.05 36.53%
EPS 11.02 5.66 2.47 47.41 59.44 67.03 60.87 -67.89%
DPS 1.50 0.00 0.00 15.83 13.33 13.33 13.33 -76.59%
NAPS 2.24 2.19 2.17 2.15 2.18 3.42 3.48 -25.39%
Adjusted Per Share Value based on latest NOSH - 1,393,027
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 244.36 162.99 83.76 315.61 239.38 162.71 79.77 110.49%
EPS 11.01 5.66 2.47 34.17 37.31 34.93 31.73 -50.52%
DPS 1.50 0.00 0.00 11.41 8.37 6.95 6.95 -63.91%
NAPS 2.2389 2.1898 2.1665 1.5494 1.3683 1.7824 1.8138 15.02%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.01 1.16 1.04 0.69 0.73 0.88 0.96 -
P/RPS 0.41 0.71 1.24 0.16 0.19 0.28 0.63 -24.84%
P/EPS 9.17 20.49 42.11 1.46 1.23 1.31 1.58 221.92%
EY 10.91 4.88 2.38 68.71 81.42 76.17 63.41 -68.96%
DY 1.49 0.00 0.00 22.94 18.26 15.15 13.89 -77.33%
P/NAPS 0.45 0.53 0.48 0.32 0.33 0.26 0.28 37.08%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 28/08/09 28/05/09 26/02/09 26/11/08 29/08/08 -
Price 1.00 1.04 1.14 0.99 0.74 0.71 0.99 -
P/RPS 0.41 0.64 1.36 0.23 0.19 0.23 0.65 -26.38%
P/EPS 9.07 18.37 46.15 2.09 1.24 1.06 1.63 213.03%
EY 11.02 5.44 2.17 47.89 80.32 94.41 61.48 -68.10%
DY 1.50 0.00 0.00 15.99 18.01 18.77 13.46 -76.74%
P/NAPS 0.45 0.47 0.53 0.46 0.34 0.21 0.28 37.08%

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