[DRBHCOM] QoQ TTM Result on 31-Dec-2007 [#3]

Stock

[DRBHCOM] DRB-HICOM BHD

Announcement Date

28-Feb-2008

Admission Sponsor

Sponsor

Financial Year

31-Mar-2008

Quarter

31-Dec-2007 [#3]

Profit Trend

QoQ- 82.9%

YoY- 592.35%

Quarter Report

DRB-HICOM Interim Report 31 December 2007.doc

Latest QR

Upcoming QR

DRBHCOM's Result

DRBHCOM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	5,526,123	4,762,522	4,012,379	3,327,906	2,959,541	2,920,183	2,905,421	53.33%
YoY %	16.03%	18.70%	20.57%	12.45%	1.35%	0.51%	-	-
Horiz. %	190.20%	163.92%	138.10%	114.54%	101.86%	100.51%	100.00%	-
PBT	992,036	962,645	376,073	377,966	247,306	221,547	187,131	203.11%
YoY %	3.05%	155.97%	-0.50%	52.83%	11.63%	18.39%	-	-
Horiz. %	530.13%	514.42%	200.97%	201.98%	132.16%	118.39%	100.00%	-
Tax	-43,991	-38,517	-24,344	-35,891	-34,432	-27,084	-30,600	27.29%
YoY %	-14.21%	-58.22%	32.17%	-4.24%	-27.13%	11.49%	-	-
Horiz. %	143.76%	125.87%	79.56%	117.29%	112.52%	88.51%	100.00%	-
NP	948,045	924,128	351,729	342,075	212,874	194,463	156,531	231.17%
YoY %	2.59%	162.74%	2.82%	60.69%	9.47%	24.23%	-	-
Horiz. %	605.66%	590.38%	224.70%	218.53%	135.99%	124.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	883,655	865,831	292,395	270,573	147,934	125,664	95,073	340.27%
YoY %	2.06%	196.12%	8.07%	82.90%	17.72%	32.18%	-	-
Horiz. %	929.45%	910.70%	307.55%	284.59%	155.60%	132.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.43%	4.00%	6.47%	9.50%	13.92%	12.22%	16.35%	-
YoY %	10.75%	-38.18%	-31.89%	-31.75%	13.91%	-25.26%	-	-
Horiz. %	27.09%	24.46%	39.57%	58.10%	85.14%	74.74%	100.00%	-
Total Cost	4,578,078	3,838,394	3,660,650	2,985,831	2,746,667	2,725,720	2,748,890	40.37%
YoY %	19.27%	4.86%	22.60%	8.71%	0.77%	-0.84%	-	-
Horiz. %	166.54%	139.63%	133.17%	108.62%	99.92%	99.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,443,262	3,506,550	2,911,675	2,841,774	2,667,807	2,640,377	2,606,257	20.34%
YoY %	-1.80%	20.43%	2.46%	6.52%	1.04%	1.31%	-	-
Horiz. %	132.12%	134.54%	111.72%	109.04%	102.36%	101.31%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	169,579	184,680	50,363	40,355	50,389	35,288	35,288	183.95%
YoY %	-8.18%	266.70%	24.80%	-19.91%	42.79%	0.00%	-	-
Horiz. %	480.56%	523.35%	142.72%	114.36%	142.79%	100.00%	100.00%	-
Div Payout %	19.19%	21.33%	17.22%	14.91%	34.06%	28.08%	37.12%	-
YoY %	-10.03%	23.87%	15.49%	-56.22%	21.30%	-24.35%	-	-
Horiz. %	51.70%	57.46%	46.39%	40.17%	91.76%	75.65%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	3,443,262	3,506,550	2,911,675	2,841,774	2,667,807	2,640,377	2,606,257	20.34%
YoY %	-1.80%	20.43%	2.46%	6.52%	1.04%	1.31%	-	-
Horiz. %	132.12%	134.54%	111.72%	109.04%	102.36%	101.31%	100.00%	-
NOSH	1,006,801	1,007,629	1,007,500	1,007,721	1,006,719	1,007,777	1,010,177	-0.22%
YoY %	-0.08%	0.01%	-0.02%	0.10%	-0.10%	-0.24%	-	-
Horiz. %	99.67%	99.75%	99.73%	99.76%	99.66%	99.76%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	17.16%	19.40%	8.77%	10.28%	7.19%	6.66%	5.39%	-
YoY %	-11.55%	121.21%	-14.69%	42.98%	7.96%	23.56%	-	-
Horiz. %	318.37%	359.93%	162.71%	190.72%	133.40%	123.56%	100.00%	-
ROE	25.66%	24.69%	10.04%	9.52%	5.55%	4.76%	3.65%	-
YoY %	3.93%	145.92%	5.46%	71.53%	16.60%	30.41%	-	-
Horiz. %	703.01%	676.44%	275.07%	260.82%	152.05%	130.41%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	548.88	472.65	398.25	330.24	293.98	289.76	287.61	53.67%
YoY %	16.13%	18.68%	20.59%	12.33%	1.46%	0.75%	-	-
Horiz. %	190.84%	164.34%	138.47%	114.82%	102.21%	100.75%	100.00%	-
EPS	87.77	85.93	29.02	26.85	14.69	12.47	9.41	341.30%
YoY %	2.14%	196.11%	8.08%	82.78%	17.80%	32.52%	-	-
Horiz. %	932.73%	913.18%	308.40%	285.33%	156.11%	132.52%	100.00%	-
DPS	16.83	18.33	5.00	4.00	5.00	3.50	3.50	184.07%
YoY %	-8.18%	266.60%	25.00%	-20.00%	42.86%	0.00%	-	-
Horiz. %	480.86%	523.71%	142.86%	114.29%	142.86%	100.00%	100.00%	-
NAPS	3.42	3.48	2.89	2.82	2.65	2.62	2.58	20.60%
YoY %	-1.72%	20.42%	2.48%	6.42%	1.15%	1.55%	-	-
Horiz. %	132.56%	134.88%	112.02%	109.30%	102.71%	101.55%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,007,721
RPS	285.85	246.35	207.55	172.14	153.09	151.05	150.29	53.33%
YoY %	16.03%	18.69%	20.57%	12.44%	1.35%	0.51%	-	-
Horiz. %	190.20%	163.92%	138.10%	114.54%	101.86%	100.51%	100.00%	-
EPS	45.71	44.79	15.12	14.00	7.65	6.50	4.92	340.15%
YoY %	2.05%	196.23%	8.00%	83.01%	17.69%	32.11%	-	-
Horiz. %	929.07%	910.37%	307.32%	284.55%	155.49%	132.11%	100.00%	-
DPS	8.77	9.55	2.61	2.09	2.61	1.83	1.83	183.43%
YoY %	-8.17%	265.90%	24.88%	-19.92%	42.62%	0.00%	-	-
Horiz. %	479.23%	521.86%	142.62%	114.21%	142.62%	100.00%	100.00%	-
NAPS	1.7811	1.8138	1.5061	1.47	1.38	1.3658	1.3481	20.34%
YoY %	-1.80%	20.43%	2.46%	6.52%	1.04%	1.31%	-	-
Horiz. %	132.12%	134.54%	111.72%	109.04%	102.37%	101.31%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	0.88	0.96	1.27	1.59	1.92	1.83	1.95	-
P/RPS	0.16	0.20	0.32	0.48	0.65	0.63	0.68	-61.78%
YoY %	-20.00%	-37.50%	-33.33%	-26.15%	3.17%	-7.35%	-	-
Horiz. %	23.53%	29.41%	47.06%	70.59%	95.59%	92.65%	100.00%	-
P/EPS	1.00	1.12	4.38	5.92	13.07	14.68	20.72	-86.67%
YoY %	-10.71%	-74.43%	-26.01%	-54.71%	-10.97%	-29.15%	-	-
Horiz. %	4.83%	5.41%	21.14%	28.57%	63.08%	70.85%	100.00%	-
EY	99.74	89.51	22.85	16.89	7.65	6.81	4.83	648.54%
YoY %	11.43%	291.73%	35.29%	120.78%	12.33%	40.99%	-	-
Horiz. %	2,065.01%	1,853.21%	473.08%	349.69%	158.39%	140.99%	100.00%	-
DY	19.13	19.09	3.94	2.52	2.60	1.91	1.79	383.09%
YoY %	0.21%	384.52%	56.35%	-3.08%	36.13%	6.70%	-	-
Horiz. %	1,068.72%	1,066.48%	220.11%	140.78%	145.25%	106.70%	100.00%	-
P/NAPS	0.26	0.28	0.44	0.56	0.72	0.70	0.76	-50.98%
YoY %	-7.14%	-36.36%	-21.43%	-22.22%	2.86%	-7.89%	-	-
Horiz. %	34.21%	36.84%	57.89%	73.68%	94.74%	92.11%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	26/11/08	29/08/08	29/05/08	28/02/08	30/11/07	30/08/07	30/05/07	-
Price	0.71	0.99	1.19	1.39	1.65	1.74	1.79	-
P/RPS	0.13	0.21	0.30	0.42	0.56	0.60	0.62	-64.60%
YoY %	-38.10%	-30.00%	-28.57%	-25.00%	-6.67%	-3.23%	-	-
Horiz. %	20.97%	33.87%	48.39%	67.74%	90.32%	96.77%	100.00%	-
P/EPS	0.81	1.15	4.10	5.18	11.23	13.95	19.02	-87.73%
YoY %	-29.57%	-71.95%	-20.85%	-53.87%	-19.50%	-26.66%	-	-
Horiz. %	4.26%	6.05%	21.56%	27.23%	59.04%	73.34%	100.00%	-
EY	123.62	86.80	24.39	19.32	8.91	7.17	5.26	715.77%
YoY %	42.42%	255.88%	26.24%	116.84%	24.27%	36.31%	-	-
Horiz. %	2,350.19%	1,650.19%	463.69%	367.30%	169.39%	136.31%	100.00%	-
DY	23.70	18.52	4.20	2.88	3.03	2.01	1.96	424.43%
YoY %	27.97%	340.95%	45.83%	-4.95%	50.75%	2.55%	-	-
Horiz. %	1,209.18%	944.90%	214.29%	146.94%	154.59%	102.55%	100.00%	-
P/NAPS	0.21	0.28	0.41	0.49	0.62	0.66	0.69	-54.65%
YoY %	-25.00%	-31.71%	-16.33%	-20.97%	-6.06%	-4.35%	-	-
Horiz. %	30.43%	40.58%	59.42%	71.01%	89.86%	95.65%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos