[DRBHCOM] QoQ Quarter Result on 31-Dec-2006 [#3]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
23-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 113.27%
YoY- 126.15%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 839,869 792,034 681,592 646,046 800,511 777,272 708,343 12.01%
PBT 65,761 63,872 61,087 56,586 40,002 29,456 -179,828 -
Tax -12,854 -8,081 -11,891 -1,606 -5,506 -11,597 60,531 -
NP 52,907 55,791 49,196 54,980 34,496 17,859 -119,297 -
-
NP to SH 44,195 39,908 17,072 46,759 21,925 9,317 -132,956 -
-
Tax Rate 19.55% 12.65% 19.47% 2.84% 13.76% 39.37% - -
Total Cost 786,962 736,243 632,396 591,066 766,015 759,413 827,640 -3.30%
-
Net Worth 2,667,807 2,640,377 2,606,257 2,548,666 2,512,865 2,504,569 2,433,648 6.30%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 15,100 - 25,254 10,034 - - 19,785 -16.47%
Div Payout % 34.17% - 147.93% 21.46% - - 0.00% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 2,667,807 2,640,377 2,606,257 2,548,666 2,512,865 2,504,569 2,433,648 6.30%
NOSH 1,006,719 1,007,777 1,010,177 1,003,412 1,001,141 1,001,827 989,288 1.17%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 6.30% 7.04% 7.22% 8.51% 4.31% 2.30% -16.84% -
ROE 1.66% 1.51% 0.66% 1.83% 0.87% 0.37% -5.46% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 83.43 78.59 67.47 64.38 79.96 77.59 71.60 10.72%
EPS 4.39 3.96 1.69 4.66 2.19 0.93 -13.44 -
DPS 1.50 0.00 2.50 1.00 0.00 0.00 2.00 -17.43%
NAPS 2.65 2.62 2.58 2.54 2.51 2.50 2.46 5.08%
Adjusted Per Share Value based on latest NOSH - 1,003,412
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 43.44 40.97 35.26 33.42 41.41 40.21 36.64 12.00%
EPS 2.29 2.06 0.88 2.42 1.13 0.48 -6.88 -
DPS 0.78 0.00 1.31 0.52 0.00 0.00 1.02 -16.36%
NAPS 1.38 1.3658 1.3481 1.3183 1.2998 1.2955 1.2588 6.31%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.92 1.83 1.95 1.68 1.44 1.43 1.44 -
P/RPS 2.30 2.33 2.89 2.61 1.80 1.84 2.01 9.39%
P/EPS 43.74 46.21 115.38 36.05 65.75 153.76 -10.71 -
EY 2.29 2.16 0.87 2.77 1.52 0.65 -9.33 -
DY 0.78 0.00 1.28 0.60 0.00 0.00 1.39 -31.94%
P/NAPS 0.72 0.70 0.76 0.66 0.57 0.57 0.59 14.18%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 30/08/07 30/05/07 23/02/07 28/11/06 29/08/06 02/06/06 -
Price 1.65 1.74 1.79 2.24 1.58 1.54 1.72 -
P/RPS 1.98 2.21 2.65 3.48 1.98 1.98 2.40 -12.02%
P/EPS 37.59 43.94 105.92 48.07 72.15 165.59 -12.80 -
EY 2.66 2.28 0.94 2.08 1.39 0.60 -7.81 -
DY 0.91 0.00 1.40 0.45 0.00 0.00 1.16 -14.92%
P/NAPS 0.62 0.66 0.69 0.88 0.63 0.62 0.70 -7.76%

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