[DRBHCOM] QoQ Quarter Result on 30-Sep-2007 [#2]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 10.74%
YoY- 101.57%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,542,177 1,366,065 1,014,411 839,869 792,034 681,592 646,046 78.70%
PBT 650,444 59,194 187,246 65,761 63,872 61,087 56,586 410.09%
Tax -22,254 -344 -3,065 -12,854 -8,081 -11,891 -1,606 477.83%
NP 628,190 58,850 184,181 52,907 55,791 49,196 54,980 408.04%
-
NP to SH 613,344 38,894 169,398 44,195 39,908 17,072 46,759 457.06%
-
Tax Rate 3.42% 0.58% 1.64% 19.55% 12.65% 19.47% 2.84% -
Total Cost 913,987 1,307,215 830,230 786,962 736,243 632,396 591,066 33.75%
-
Net Worth 3,506,550 2,911,675 2,841,774 2,667,807 2,640,377 2,606,257 2,548,666 23.72%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 134,316 35,262 - 15,100 - 25,254 10,034 464.66%
Div Payout % 21.90% 90.66% - 34.17% - 147.93% 21.46% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 3,506,550 2,911,675 2,841,774 2,667,807 2,640,377 2,606,257 2,548,666 23.72%
NOSH 1,007,629 1,007,500 1,007,721 1,006,719 1,007,777 1,010,177 1,003,412 0.28%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 40.73% 4.31% 18.16% 6.30% 7.04% 7.22% 8.51% -
ROE 17.49% 1.34% 5.96% 1.66% 1.51% 0.66% 1.83% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 153.05 135.59 100.66 83.43 78.59 67.47 64.38 78.21%
EPS 60.87 3.86 16.81 4.39 3.96 1.69 4.66 455.50%
DPS 13.33 3.50 0.00 1.50 0.00 2.50 1.00 463.08%
NAPS 3.48 2.89 2.82 2.65 2.62 2.58 2.54 23.38%
Adjusted Per Share Value based on latest NOSH - 1,006,719
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 79.77 70.66 52.47 43.44 40.97 35.26 33.42 78.69%
EPS 31.73 2.01 8.76 2.29 2.06 0.88 2.42 456.90%
DPS 6.95 1.82 0.00 0.78 0.00 1.31 0.52 464.07%
NAPS 1.8138 1.5061 1.47 1.38 1.3658 1.3481 1.3183 23.72%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.96 1.27 1.59 1.92 1.83 1.95 1.68 -
P/RPS 0.63 0.94 1.58 2.30 2.33 2.89 2.61 -61.26%
P/EPS 1.58 32.90 9.46 43.74 46.21 115.38 36.05 -87.59%
EY 63.41 3.04 10.57 2.29 2.16 0.87 2.77 707.75%
DY 13.89 2.76 0.00 0.78 0.00 1.28 0.60 713.82%
P/NAPS 0.28 0.44 0.56 0.72 0.70 0.76 0.66 -43.56%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 29/05/08 28/02/08 30/11/07 30/08/07 30/05/07 23/02/07 -
Price 0.99 1.19 1.39 1.65 1.74 1.79 2.24 -
P/RPS 0.65 0.88 1.38 1.98 2.21 2.65 3.48 -67.35%
P/EPS 1.63 30.83 8.27 37.59 43.94 105.92 48.07 -89.54%
EY 61.48 3.24 12.09 2.66 2.28 0.94 2.08 857.95%
DY 13.46 2.94 0.00 0.91 0.00 1.40 0.45 865.57%
P/NAPS 0.28 0.41 0.49 0.62 0.66 0.69 0.88 -53.42%

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