[DRBHCOM] QoQ Quarter Result on 31-Dec-2007 [#3]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 283.3%
YoY- 262.28%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,603,470 1,542,177 1,366,065 1,014,411 839,869 792,034 681,592 76.60%
PBT 95,152 650,444 59,194 187,246 65,761 63,872 61,087 34.26%
Tax -18,328 -22,254 -344 -3,065 -12,854 -8,081 -11,891 33.32%
NP 76,824 628,190 58,850 184,181 52,907 55,791 49,196 34.49%
-
NP to SH 62,019 613,344 38,894 169,398 44,195 39,908 17,072 135.76%
-
Tax Rate 19.26% 3.42% 0.58% 1.64% 19.55% 12.65% 19.47% -
Total Cost 1,526,646 913,987 1,307,215 830,230 786,962 736,243 632,396 79.66%
-
Net Worth 3,443,262 3,506,550 2,911,675 2,841,774 2,667,807 2,640,377 2,606,257 20.34%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 134,316 35,262 - 15,100 - 25,254 -
Div Payout % - 21.90% 90.66% - 34.17% - 147.93% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 3,443,262 3,506,550 2,911,675 2,841,774 2,667,807 2,640,377 2,606,257 20.34%
NOSH 1,006,801 1,007,629 1,007,500 1,007,721 1,006,719 1,007,777 1,010,177 -0.22%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 4.79% 40.73% 4.31% 18.16% 6.30% 7.04% 7.22% -
ROE 1.80% 17.49% 1.34% 5.96% 1.66% 1.51% 0.66% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 159.26 153.05 135.59 100.66 83.43 78.59 67.47 77.00%
EPS 6.16 60.87 3.86 16.81 4.39 3.96 1.69 136.28%
DPS 0.00 13.33 3.50 0.00 1.50 0.00 2.50 -
NAPS 3.42 3.48 2.89 2.82 2.65 2.62 2.58 20.60%
Adjusted Per Share Value based on latest NOSH - 1,007,721
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 82.94 79.77 70.66 52.47 43.44 40.97 35.26 76.59%
EPS 3.21 31.73 2.01 8.76 2.29 2.06 0.88 136.40%
DPS 0.00 6.95 1.82 0.00 0.78 0.00 1.31 -
NAPS 1.7811 1.8138 1.5061 1.47 1.38 1.3658 1.3481 20.34%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.88 0.96 1.27 1.59 1.92 1.83 1.95 -
P/RPS 0.55 0.63 0.94 1.58 2.30 2.33 2.89 -66.81%
P/EPS 14.29 1.58 32.90 9.46 43.74 46.21 115.38 -75.05%
EY 7.00 63.41 3.04 10.57 2.29 2.16 0.87 300.00%
DY 0.00 13.89 2.76 0.00 0.78 0.00 1.28 -
P/NAPS 0.26 0.28 0.44 0.56 0.72 0.70 0.76 -50.98%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 29/08/08 29/05/08 28/02/08 30/11/07 30/08/07 30/05/07 -
Price 0.71 0.99 1.19 1.39 1.65 1.74 1.79 -
P/RPS 0.45 0.65 0.88 1.38 1.98 2.21 2.65 -69.23%
P/EPS 11.53 1.63 30.83 8.27 37.59 43.94 105.92 -77.10%
EY 8.68 61.48 3.24 12.09 2.66 2.28 0.94 338.36%
DY 0.00 13.46 2.94 0.00 0.91 0.00 1.40 -
P/NAPS 0.21 0.28 0.41 0.49 0.62 0.66 0.69 -54.65%

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