[DRBHCOM] QoQ Quarter Result on 30-Jun-2007 [#1]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 133.76%
YoY- 328.34%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 1,366,065 1,014,411 839,869 792,034 681,592 646,046 800,511 42.75%
PBT 59,194 187,246 65,761 63,872 61,087 56,586 40,002 29.82%
Tax -344 -3,065 -12,854 -8,081 -11,891 -1,606 -5,506 -84.22%
NP 58,850 184,181 52,907 55,791 49,196 54,980 34,496 42.72%
-
NP to SH 38,894 169,398 44,195 39,908 17,072 46,759 21,925 46.49%
-
Tax Rate 0.58% 1.64% 19.55% 12.65% 19.47% 2.84% 13.76% -
Total Cost 1,307,215 830,230 786,962 736,243 632,396 591,066 766,015 42.75%
-
Net Worth 2,911,675 2,841,774 2,667,807 2,640,377 2,606,257 2,548,666 2,512,865 10.30%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 35,262 - 15,100 - 25,254 10,034 - -
Div Payout % 90.66% - 34.17% - 147.93% 21.46% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 2,911,675 2,841,774 2,667,807 2,640,377 2,606,257 2,548,666 2,512,865 10.30%
NOSH 1,007,500 1,007,721 1,006,719 1,007,777 1,010,177 1,003,412 1,001,141 0.42%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 4.31% 18.16% 6.30% 7.04% 7.22% 8.51% 4.31% -
ROE 1.34% 5.96% 1.66% 1.51% 0.66% 1.83% 0.87% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 135.59 100.66 83.43 78.59 67.47 64.38 79.96 42.15%
EPS 3.86 16.81 4.39 3.96 1.69 4.66 2.19 45.86%
DPS 3.50 0.00 1.50 0.00 2.50 1.00 0.00 -
NAPS 2.89 2.82 2.65 2.62 2.58 2.54 2.51 9.84%
Adjusted Per Share Value based on latest NOSH - 1,007,777
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 70.66 52.47 43.44 40.97 35.26 33.42 41.41 42.74%
EPS 2.01 8.76 2.29 2.06 0.88 2.42 1.13 46.75%
DPS 1.82 0.00 0.78 0.00 1.31 0.52 0.00 -
NAPS 1.5061 1.47 1.38 1.3658 1.3481 1.3183 1.2998 10.30%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.27 1.59 1.92 1.83 1.95 1.68 1.44 -
P/RPS 0.94 1.58 2.30 2.33 2.89 2.61 1.80 -35.12%
P/EPS 32.90 9.46 43.74 46.21 115.38 36.05 65.75 -36.94%
EY 3.04 10.57 2.29 2.16 0.87 2.77 1.52 58.67%
DY 2.76 0.00 0.78 0.00 1.28 0.60 0.00 -
P/NAPS 0.44 0.56 0.72 0.70 0.76 0.66 0.57 -15.83%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 28/02/08 30/11/07 30/08/07 30/05/07 23/02/07 28/11/06 -
Price 1.19 1.39 1.65 1.74 1.79 2.24 1.58 -
P/RPS 0.88 1.38 1.98 2.21 2.65 3.48 1.98 -41.73%
P/EPS 30.83 8.27 37.59 43.94 105.92 48.07 72.15 -43.23%
EY 3.24 12.09 2.66 2.28 0.94 2.08 1.39 75.71%
DY 2.94 0.00 0.91 0.00 1.40 0.45 0.00 -
P/NAPS 0.41 0.49 0.62 0.66 0.69 0.88 0.63 -24.88%

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