[DRBHCOM] QoQ TTM Result on 30-Jun-2006 [#1]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -20.77%
YoY- -284.95%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 2,905,421 2,932,172 3,169,338 3,297,182 3,522,835 3,867,189 4,124,863 -20.85%
PBT 187,131 -53,784 -296,350 -283,712 -215,251 -41,243 208,844 -7.06%
Tax -30,600 41,822 45,773 44,942 50,170 -10,633 -45,195 -22.91%
NP 156,531 -11,962 -250,577 -238,770 -165,081 -51,876 163,649 -2.92%
-
NP to SH 95,073 -54,955 -280,515 -269,900 -223,482 -96,618 114,073 -11.44%
-
Tax Rate 16.35% - - - - - 21.64% -
Total Cost 2,748,890 2,944,134 3,419,915 3,535,952 3,687,916 3,919,065 3,961,214 -21.63%
-
Net Worth 2,606,257 2,548,666 2,512,865 2,504,569 2,433,648 3,185,617 1,971,787 20.46%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 35,288 29,819 19,785 19,785 19,785 29,477 29,477 12.75%
Div Payout % 37.12% 0.00% 0.00% 0.00% 0.00% 0.00% 25.84% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 2,606,257 2,548,666 2,512,865 2,504,569 2,433,648 3,185,617 1,971,787 20.46%
NOSH 1,010,177 1,003,412 1,001,141 1,001,827 989,288 986,259 985,893 1.63%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 5.39% -0.41% -7.91% -7.24% -4.69% -1.34% 3.97% -
ROE 3.65% -2.16% -11.16% -10.78% -9.18% -3.03% 5.79% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 287.61 292.22 316.57 329.12 356.10 392.11 418.39 -22.12%
EPS 9.41 -5.48 -28.02 -26.94 -22.59 -9.80 11.57 -12.88%
DPS 3.50 3.00 2.00 2.00 2.00 3.00 3.00 10.83%
NAPS 2.58 2.54 2.51 2.50 2.46 3.23 2.00 18.52%
Adjusted Per Share Value based on latest NOSH - 1,001,827
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 150.29 151.67 163.94 170.55 182.22 200.04 213.37 -20.85%
EPS 4.92 -2.84 -14.51 -13.96 -11.56 -5.00 5.90 -11.41%
DPS 1.83 1.54 1.02 1.02 1.02 1.52 1.52 13.18%
NAPS 1.3481 1.3183 1.2998 1.2955 1.2588 1.6478 1.0199 20.46%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.95 1.68 1.44 1.43 1.44 1.19 1.57 -
P/RPS 0.68 0.57 0.45 0.43 0.40 0.30 0.38 47.44%
P/EPS 20.72 -30.67 -5.14 -5.31 -6.37 -12.15 13.57 32.63%
EY 4.83 -3.26 -19.46 -18.84 -15.69 -8.23 7.37 -24.57%
DY 1.79 1.79 1.39 1.40 1.39 2.52 1.91 -4.23%
P/NAPS 0.76 0.66 0.57 0.57 0.59 0.37 0.79 -2.55%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 23/02/07 28/11/06 29/08/06 02/06/06 27/02/06 28/11/05 -
Price 1.79 2.24 1.58 1.54 1.72 1.45 1.40 -
P/RPS 0.62 0.77 0.50 0.47 0.48 0.37 0.33 52.31%
P/EPS 19.02 -40.90 -5.64 -5.72 -7.61 -14.80 12.10 35.22%
EY 5.26 -2.45 -17.73 -17.49 -13.13 -6.76 8.26 -26.00%
DY 1.96 1.34 1.27 1.30 1.16 2.07 2.14 -5.69%
P/NAPS 0.69 0.88 0.63 0.62 0.70 0.45 0.70 -0.95%

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