[DRBHCOM] QoQ Quarter Result on 31-Mar-2010 [#4]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 150.52%
YoY- 527.03%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,604,915 1,647,676 1,553,583 1,590,083 1,573,071 1,531,731 1,619,249 -0.58%
PBT 157,280 186,171 223,475 318,787 175,457 76,662 86,988 48.25%
Tax -32,652 -31,218 -23,252 -21,451 -44,309 -22,382 -26,487 14.92%
NP 124,628 154,953 200,223 297,336 131,148 54,280 60,501 61.68%
-
NP to SH 110,098 132,191 157,783 259,360 103,528 61,737 47,673 74.45%
-
Tax Rate 20.76% 16.77% 10.40% 6.73% 25.25% 29.20% 30.45% -
Total Cost 1,480,287 1,492,723 1,353,360 1,292,747 1,441,923 1,477,451 1,558,748 -3.37%
-
Net Worth 4,914,743 4,831,542 4,718,021 4,583,767 4,326,543 4,238,370 4,188,275 11.22%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 38,698 - - 48,351 28,972 - - -
Div Payout % 35.15% - - 18.64% 27.99% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 4,914,743 4,831,542 4,718,021 4,583,767 4,326,543 4,238,370 4,188,275 11.22%
NOSH 1,934,938 1,932,616 1,933,615 1,934,079 1,931,492 1,935,329 1,930,080 0.16%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 7.77% 9.40% 12.89% 18.70% 8.34% 3.54% 3.74% -
ROE 2.24% 2.74% 3.34% 5.66% 2.39% 1.46% 1.14% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 82.94 85.26 80.35 82.21 81.44 79.15 83.90 -0.76%
EPS 5.69 6.84 8.16 13.41 5.36 3.19 2.47 74.16%
DPS 2.00 0.00 0.00 2.50 1.50 0.00 0.00 -
NAPS 2.54 2.50 2.44 2.37 2.24 2.19 2.17 11.03%
Adjusted Per Share Value based on latest NOSH - 1,934,079
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 83.02 85.23 80.36 82.25 81.37 79.23 83.76 -0.58%
EPS 5.70 6.84 8.16 13.42 5.36 3.19 2.47 74.36%
DPS 2.00 0.00 0.00 2.50 1.50 0.00 0.00 -
NAPS 2.5422 2.4992 2.4405 2.371 2.238 2.1924 2.1665 11.21%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.94 1.25 1.04 1.16 1.01 1.16 1.04 -
P/RPS 2.34 1.47 1.29 1.41 1.24 1.47 1.24 52.53%
P/EPS 34.09 18.27 12.75 8.65 18.84 36.36 42.11 -13.10%
EY 2.93 5.47 7.85 11.56 5.31 2.75 2.38 14.82%
DY 1.03 0.00 0.00 2.16 1.49 0.00 0.00 -
P/NAPS 0.76 0.50 0.43 0.49 0.45 0.53 0.48 35.73%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 25/11/10 26/08/10 25/05/10 25/02/10 26/11/09 28/08/09 -
Price 1.98 1.30 1.08 0.97 1.00 1.04 1.14 -
P/RPS 2.39 1.52 1.34 1.18 1.23 1.31 1.36 45.47%
P/EPS 34.80 19.01 13.24 7.23 18.66 32.60 46.15 -17.11%
EY 2.87 5.26 7.56 13.82 5.36 3.07 2.17 20.42%
DY 1.01 0.00 0.00 2.58 1.50 0.00 0.00 -
P/NAPS 0.78 0.52 0.44 0.41 0.45 0.47 0.53 29.29%

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