[DRBHCOM] QoQ Quarter Result on 31-Dec-2010 [#3]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -16.71%
YoY- 6.35%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,476,900 1,582,541 1,997,890 1,604,915 1,647,676 1,553,583 1,590,083 -4.79%
PBT 164,059 146,314 134,598 157,280 186,171 223,475 318,787 -35.75%
Tax -42,717 -37,655 -44,196 -32,652 -31,218 -23,252 -21,451 58.21%
NP 121,342 108,659 90,402 124,628 154,953 200,223 297,336 -44.95%
-
NP to SH 104,278 91,067 72,396 110,098 132,191 157,783 259,360 -45.49%
-
Tax Rate 26.04% 25.74% 32.84% 20.76% 16.77% 10.40% 6.73% -
Total Cost 1,355,558 1,473,882 1,907,488 1,480,287 1,492,723 1,353,360 1,292,747 3.21%
-
Net Worth 5,107,494 5,085,057 4,980,844 4,914,743 4,831,542 4,718,021 4,583,767 7.47%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 77,222 38,698 - - 48,351 -
Div Payout % - - 106.67% 35.15% - - 18.64% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 5,107,494 5,085,057 4,980,844 4,914,743 4,831,542 4,718,021 4,583,767 7.47%
NOSH 1,934,656 1,933,481 1,930,560 1,934,938 1,932,616 1,933,615 1,934,079 0.01%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 8.22% 6.87% 4.52% 7.77% 9.40% 12.89% 18.70% -
ROE 2.04% 1.79% 1.45% 2.24% 2.74% 3.34% 5.66% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 76.34 81.85 103.49 82.94 85.26 80.35 82.21 -4.81%
EPS 5.39 4.71 3.75 5.69 6.84 8.16 13.41 -45.50%
DPS 0.00 0.00 4.00 2.00 0.00 0.00 2.50 -
NAPS 2.64 2.63 2.58 2.54 2.50 2.44 2.37 7.45%
Adjusted Per Share Value based on latest NOSH - 1,934,938
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 76.40 81.86 103.34 83.02 85.23 80.36 82.25 -4.79%
EPS 5.39 4.71 3.74 5.70 6.84 8.16 13.42 -45.53%
DPS 0.00 0.00 3.99 2.00 0.00 0.00 2.50 -
NAPS 2.6419 2.6303 2.5764 2.5422 2.4992 2.4405 2.371 7.47%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.74 2.27 2.30 1.94 1.25 1.04 1.16 -
P/RPS 2.28 2.77 2.22 2.34 1.47 1.29 1.41 37.72%
P/EPS 32.28 48.20 61.33 34.09 18.27 12.75 8.65 140.39%
EY 3.10 2.07 1.63 2.93 5.47 7.85 11.56 -58.38%
DY 0.00 0.00 1.74 1.03 0.00 0.00 2.16 -
P/NAPS 0.66 0.86 0.89 0.76 0.50 0.43 0.49 21.94%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 25/08/11 26/05/11 25/02/11 25/11/10 26/08/10 25/05/10 -
Price 2.08 2.07 2.23 1.98 1.30 1.08 0.97 -
P/RPS 2.72 2.53 2.15 2.39 1.52 1.34 1.18 74.40%
P/EPS 38.59 43.95 59.47 34.80 19.01 13.24 7.23 205.10%
EY 2.59 2.28 1.68 2.87 5.26 7.56 13.82 -67.21%
DY 0.00 0.00 1.79 1.01 0.00 0.00 2.58 -
P/NAPS 0.79 0.79 0.86 0.78 0.52 0.44 0.41 54.78%

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