[DRBHCOM] QoQ TTM Result on 30-Jun-2007 [#1]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 32.18%
YoY- 146.56%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 4,012,379 3,327,906 2,959,541 2,920,183 2,905,421 2,932,172 3,169,338 17.01%
PBT 376,073 377,966 247,306 221,547 187,131 -53,784 -296,350 -
Tax -24,344 -35,891 -34,432 -27,084 -30,600 41,822 45,773 -
NP 351,729 342,075 212,874 194,463 156,531 -11,962 -250,577 -
-
NP to SH 292,395 270,573 147,934 125,664 95,073 -54,955 -280,515 -
-
Tax Rate 6.47% 9.50% 13.92% 12.22% 16.35% - - -
Total Cost 3,660,650 2,985,831 2,746,667 2,725,720 2,748,890 2,944,134 3,419,915 4.63%
-
Net Worth 2,911,675 2,841,774 2,667,807 2,640,377 2,606,257 2,548,666 2,512,865 10.30%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 50,363 40,355 50,389 35,288 35,288 29,819 19,785 86.32%
Div Payout % 17.22% 14.91% 34.06% 28.08% 37.12% 0.00% 0.00% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 2,911,675 2,841,774 2,667,807 2,640,377 2,606,257 2,548,666 2,512,865 10.30%
NOSH 1,007,500 1,007,721 1,006,719 1,007,777 1,010,177 1,003,412 1,001,141 0.42%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 8.77% 10.28% 7.19% 6.66% 5.39% -0.41% -7.91% -
ROE 10.04% 9.52% 5.55% 4.76% 3.65% -2.16% -11.16% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 398.25 330.24 293.98 289.76 287.61 292.22 316.57 16.51%
EPS 29.02 26.85 14.69 12.47 9.41 -5.48 -28.02 -
DPS 5.00 4.00 5.00 3.50 3.50 3.00 2.00 84.09%
NAPS 2.89 2.82 2.65 2.62 2.58 2.54 2.51 9.84%
Adjusted Per Share Value based on latest NOSH - 1,007,777
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 207.55 172.14 153.09 151.05 150.29 151.67 163.94 17.01%
EPS 15.12 14.00 7.65 6.50 4.92 -2.84 -14.51 -
DPS 2.61 2.09 2.61 1.83 1.83 1.54 1.02 86.97%
NAPS 1.5061 1.47 1.38 1.3658 1.3481 1.3183 1.2998 10.30%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.27 1.59 1.92 1.83 1.95 1.68 1.44 -
P/RPS 0.32 0.48 0.65 0.63 0.68 0.57 0.45 -20.31%
P/EPS 4.38 5.92 13.07 14.68 20.72 -30.67 -5.14 -
EY 22.85 16.89 7.65 6.81 4.83 -3.26 -19.46 -
DY 3.94 2.52 2.60 1.91 1.79 1.79 1.39 100.16%
P/NAPS 0.44 0.56 0.72 0.70 0.76 0.66 0.57 -15.83%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 28/02/08 30/11/07 30/08/07 30/05/07 23/02/07 28/11/06 -
Price 1.19 1.39 1.65 1.74 1.79 2.24 1.58 -
P/RPS 0.30 0.42 0.56 0.60 0.62 0.77 0.50 -28.84%
P/EPS 4.10 5.18 11.23 13.95 19.02 -40.90 -5.64 -
EY 24.39 19.32 8.91 7.17 5.26 -2.45 -17.73 -
DY 4.20 2.88 3.03 2.01 1.96 1.34 1.27 121.80%
P/NAPS 0.41 0.49 0.62 0.66 0.69 0.88 0.63 -24.88%

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