[DRBHCOM] QoQ TTM Result on 30-Sep-2009 [#2]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -0.3%
YoY- -89.3%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 6,248,468 6,314,134 6,197,716 6,106,760 6,178,499 6,101,427 5,993,827 2.82%
PBT 794,381 657,894 279,810 192,997 211,487 774,943 893,434 -7.55%
Tax -111,394 -114,629 -77,864 -57,849 -53,795 -49,562 -65,220 43.02%
NP 682,987 543,265 201,946 135,148 157,692 725,381 828,214 -12.09%
-
NP to SH 582,408 472,298 152,202 94,554 94,836 660,507 760,137 -16.30%
-
Tax Rate 14.02% 17.42% 27.83% 29.97% 25.44% 6.40% 7.30% -
Total Cost 5,565,481 5,770,869 5,995,770 5,971,612 6,020,807 5,376,046 5,165,613 5.11%
-
Net Worth 4,718,021 4,583,767 4,326,543 4,238,370 4,188,275 2,995,009 2,645,989 47.20%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 77,324 77,324 63,798 34,825 34,825 169,142 169,579 -40.84%
Div Payout % 13.28% 16.37% 41.92% 36.83% 36.72% 25.61% 22.31% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 4,718,021 4,583,767 4,326,543 4,238,370 4,188,275 2,995,009 2,645,989 47.20%
NOSH 1,933,615 1,934,079 1,931,492 1,935,329 1,930,080 1,393,027 1,213,756 36.51%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 10.93% 8.60% 3.26% 2.21% 2.55% 11.89% 13.82% -
ROE 12.34% 10.30% 3.52% 2.23% 2.26% 22.05% 28.73% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 323.15 326.47 320.88 315.54 320.12 438.00 493.82 -24.68%
EPS 30.12 24.42 7.88 4.89 4.91 47.42 62.63 -38.69%
DPS 4.00 4.00 3.30 1.80 1.80 12.14 13.97 -56.65%
NAPS 2.44 2.37 2.24 2.19 2.17 2.15 2.18 7.82%
Adjusted Per Share Value based on latest NOSH - 1,935,329
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 323.21 326.61 320.59 315.88 319.59 315.61 310.04 2.82%
EPS 30.13 24.43 7.87 4.89 4.91 34.17 39.32 -16.30%
DPS 4.00 4.00 3.30 1.80 1.80 8.75 8.77 -40.83%
NAPS 2.4405 2.371 2.238 2.1924 2.1665 1.5492 1.3687 47.19%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.04 1.16 1.01 1.16 1.04 0.69 0.73 -
P/RPS 0.32 0.36 0.31 0.37 0.32 0.16 0.15 65.94%
P/EPS 3.45 4.75 12.82 23.74 21.17 1.46 1.17 106.03%
EY 28.96 21.05 7.80 4.21 4.72 68.72 85.79 -51.61%
DY 3.85 3.45 3.27 1.55 1.73 17.60 19.14 -65.77%
P/NAPS 0.43 0.49 0.45 0.53 0.48 0.32 0.33 19.35%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 25/05/10 25/02/10 26/11/09 28/08/09 28/05/09 26/02/09 -
Price 1.08 0.97 1.00 1.04 1.14 0.99 0.74 -
P/RPS 0.33 0.30 0.31 0.33 0.36 0.23 0.15 69.39%
P/EPS 3.59 3.97 12.69 21.29 23.20 2.09 1.18 110.39%
EY 27.89 25.18 7.88 4.70 4.31 47.89 84.63 -52.38%
DY 3.70 4.12 3.30 1.73 1.58 12.26 18.88 -66.36%
P/NAPS 0.44 0.41 0.45 0.47 0.53 0.46 0.34 18.81%

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