[DRBHCOM] QoQ TTM Result on 31-Dec-2006 [#3]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
23-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 80.41%
YoY- 43.12%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 2,959,541 2,920,183 2,905,421 2,932,172 3,169,338 3,297,182 3,522,835 -10.95%
PBT 247,306 221,547 187,131 -53,784 -296,350 -283,712 -215,251 -
Tax -34,432 -27,084 -30,600 41,822 45,773 44,942 50,170 -
NP 212,874 194,463 156,531 -11,962 -250,577 -238,770 -165,081 -
-
NP to SH 147,934 125,664 95,073 -54,955 -280,515 -269,900 -223,482 -
-
Tax Rate 13.92% 12.22% 16.35% - - - - -
Total Cost 2,746,667 2,725,720 2,748,890 2,944,134 3,419,915 3,535,952 3,687,916 -17.82%
-
Net Worth 2,667,807 2,640,377 2,606,257 2,548,666 2,512,865 2,504,569 2,433,648 6.30%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 50,389 35,288 35,288 29,819 19,785 19,785 19,785 86.38%
Div Payout % 34.06% 28.08% 37.12% 0.00% 0.00% 0.00% 0.00% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 2,667,807 2,640,377 2,606,257 2,548,666 2,512,865 2,504,569 2,433,648 6.30%
NOSH 1,006,719 1,007,777 1,010,177 1,003,412 1,001,141 1,001,827 989,288 1.17%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 7.19% 6.66% 5.39% -0.41% -7.91% -7.24% -4.69% -
ROE 5.55% 4.76% 3.65% -2.16% -11.16% -10.78% -9.18% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 293.98 289.76 287.61 292.22 316.57 329.12 356.10 -11.98%
EPS 14.69 12.47 9.41 -5.48 -28.02 -26.94 -22.59 -
DPS 5.00 3.50 3.50 3.00 2.00 2.00 2.00 84.09%
NAPS 2.65 2.62 2.58 2.54 2.51 2.50 2.46 5.08%
Adjusted Per Share Value based on latest NOSH - 1,003,412
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 153.09 151.05 150.29 151.67 163.94 170.55 182.22 -10.95%
EPS 7.65 6.50 4.92 -2.84 -14.51 -13.96 -11.56 -
DPS 2.61 1.83 1.83 1.54 1.02 1.02 1.02 86.97%
NAPS 1.38 1.3658 1.3481 1.3183 1.2998 1.2955 1.2588 6.31%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.92 1.83 1.95 1.68 1.44 1.43 1.44 -
P/RPS 0.65 0.63 0.68 0.57 0.45 0.43 0.40 38.17%
P/EPS 13.07 14.68 20.72 -30.67 -5.14 -5.31 -6.37 -
EY 7.65 6.81 4.83 -3.26 -19.46 -18.84 -15.69 -
DY 2.60 1.91 1.79 1.79 1.39 1.40 1.39 51.75%
P/NAPS 0.72 0.70 0.76 0.66 0.57 0.57 0.59 14.18%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 30/08/07 30/05/07 23/02/07 28/11/06 29/08/06 02/06/06 -
Price 1.65 1.74 1.79 2.24 1.58 1.54 1.72 -
P/RPS 0.56 0.60 0.62 0.77 0.50 0.47 0.48 10.81%
P/EPS 11.23 13.95 19.02 -40.90 -5.64 -5.72 -7.61 -
EY 8.91 7.17 5.26 -2.45 -17.73 -17.49 -13.13 -
DY 3.03 2.01 1.96 1.34 1.27 1.30 1.16 89.55%
P/NAPS 0.62 0.66 0.69 0.88 0.63 0.62 0.70 -7.76%

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