[DRBHCOM] QoQ Quarter Result on 30-Sep-2008 [#2]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -89.89%
YoY- 40.33%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,619,249 1,473,665 1,482,115 1,603,470 1,542,177 1,366,065 1,014,411 36.62%
PBT 86,988 -59,297 88,644 95,152 650,444 59,194 187,246 -40.04%
Tax -26,487 15,314 -24,294 -18,328 -22,254 -344 -3,065 321.66%
NP 60,501 -43,983 64,350 76,824 628,190 58,850 184,181 -52.42%
-
NP to SH 47,673 -60,736 45,880 62,019 613,344 38,894 169,398 -57.08%
-
Tax Rate 30.45% - 27.41% 19.26% 3.42% 0.58% 1.64% -
Total Cost 1,558,748 1,517,648 1,417,765 1,526,646 913,987 1,307,215 830,230 52.24%
-
Net Worth 4,188,275 2,995,009 2,645,989 3,443,262 3,506,550 2,911,675 2,841,774 29.53%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - 34,825 - - 134,316 35,262 - -
Div Payout % - 0.00% - - 21.90% 90.66% - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 4,188,275 2,995,009 2,645,989 3,443,262 3,506,550 2,911,675 2,841,774 29.53%
NOSH 1,930,080 1,393,027 1,213,756 1,006,801 1,007,629 1,007,500 1,007,721 54.28%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 3.74% -2.98% 4.34% 4.79% 40.73% 4.31% 18.16% -
ROE 1.14% -2.03% 1.73% 1.80% 17.49% 1.34% 5.96% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 83.90 105.79 122.11 159.26 153.05 135.59 100.66 -11.44%
EPS 2.47 -4.36 3.78 6.16 60.87 3.86 16.81 -72.18%
DPS 0.00 2.50 0.00 0.00 13.33 3.50 0.00 -
NAPS 2.17 2.15 2.18 3.42 3.48 2.89 2.82 -16.04%
Adjusted Per Share Value based on latest NOSH - 1,006,801
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 83.76 76.23 76.66 82.94 79.77 70.66 52.47 36.62%
EPS 2.47 -3.14 2.37 3.21 31.73 2.01 8.76 -57.03%
DPS 0.00 1.80 0.00 0.00 6.95 1.82 0.00 -
NAPS 2.1665 1.5492 1.3687 1.7811 1.8138 1.5061 1.47 29.53%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.04 0.69 0.73 0.88 0.96 1.27 1.59 -
P/RPS 1.24 0.65 0.60 0.55 0.63 0.94 1.58 -14.92%
P/EPS 42.11 -15.83 19.31 14.29 1.58 32.90 9.46 170.84%
EY 2.38 -6.32 5.18 7.00 63.41 3.04 10.57 -63.02%
DY 0.00 3.62 0.00 0.00 13.89 2.76 0.00 -
P/NAPS 0.48 0.32 0.33 0.26 0.28 0.44 0.56 -9.77%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 28/05/09 26/02/09 26/11/08 29/08/08 29/05/08 28/02/08 -
Price 1.14 0.99 0.74 0.71 0.99 1.19 1.39 -
P/RPS 1.36 0.94 0.61 0.45 0.65 0.88 1.38 -0.96%
P/EPS 46.15 -22.71 19.58 11.53 1.63 30.83 8.27 214.94%
EY 2.17 -4.40 5.11 8.68 61.48 3.24 12.09 -68.21%
DY 0.00 2.53 0.00 0.00 13.46 2.94 0.00 -
P/NAPS 0.53 0.46 0.34 0.21 0.28 0.41 0.49 5.37%

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