[DRBHCOM] QoQ TTM Result on 31-Dec-2009 [#3]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 60.97%
YoY- -79.98%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 6,364,413 6,248,468 6,314,134 6,197,716 6,106,760 6,178,499 6,101,427 2.85%
PBT 903,890 794,381 657,894 279,810 192,997 211,487 774,943 10.79%
Tax -120,230 -111,394 -114,629 -77,864 -57,849 -53,795 -49,562 80.44%
NP 783,660 682,987 543,265 201,946 135,148 157,692 725,381 5.28%
-
NP to SH 652,862 582,408 472,298 152,202 94,554 94,836 660,507 -0.77%
-
Tax Rate 13.30% 14.02% 17.42% 27.83% 29.97% 25.44% 6.40% -
Total Cost 5,580,753 5,565,481 5,770,869 5,995,770 5,971,612 6,020,807 5,376,046 2.52%
-
Net Worth 4,831,542 4,718,021 4,583,767 4,326,543 4,238,370 4,188,275 2,995,009 37.50%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 77,324 77,324 77,324 63,798 34,825 34,825 169,142 -40.62%
Div Payout % 11.84% 13.28% 16.37% 41.92% 36.83% 36.72% 25.61% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 4,831,542 4,718,021 4,583,767 4,326,543 4,238,370 4,188,275 2,995,009 37.50%
NOSH 1,932,616 1,933,615 1,934,079 1,931,492 1,935,329 1,930,080 1,393,027 24.36%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 12.31% 10.93% 8.60% 3.26% 2.21% 2.55% 11.89% -
ROE 13.51% 12.34% 10.30% 3.52% 2.23% 2.26% 22.05% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 329.32 323.15 326.47 320.88 315.54 320.12 438.00 -17.30%
EPS 33.78 30.12 24.42 7.88 4.89 4.91 47.42 -20.22%
DPS 4.00 4.00 4.00 3.30 1.80 1.80 12.14 -52.26%
NAPS 2.50 2.44 2.37 2.24 2.19 2.17 2.15 10.56%
Adjusted Per Share Value based on latest NOSH - 1,931,492
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 329.21 323.21 326.61 320.59 315.88 319.59 315.61 2.84%
EPS 33.77 30.13 24.43 7.87 4.89 4.91 34.17 -0.78%
DPS 4.00 4.00 4.00 3.30 1.80 1.80 8.75 -40.62%
NAPS 2.4992 2.4405 2.371 2.238 2.1924 2.1665 1.5492 37.51%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.25 1.04 1.16 1.01 1.16 1.04 0.69 -
P/RPS 0.38 0.32 0.36 0.31 0.37 0.32 0.16 77.91%
P/EPS 3.70 3.45 4.75 12.82 23.74 21.17 1.46 85.77%
EY 27.02 28.96 21.05 7.80 4.21 4.72 68.72 -46.29%
DY 3.20 3.85 3.45 3.27 1.55 1.73 17.60 -67.87%
P/NAPS 0.50 0.43 0.49 0.45 0.53 0.48 0.32 34.61%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 26/08/10 25/05/10 25/02/10 26/11/09 28/08/09 28/05/09 -
Price 1.30 1.08 0.97 1.00 1.04 1.14 0.99 -
P/RPS 0.39 0.33 0.30 0.31 0.33 0.36 0.23 42.15%
P/EPS 3.85 3.59 3.97 12.69 21.29 23.20 2.09 50.21%
EY 25.99 27.89 25.18 7.88 4.70 4.31 47.89 -33.44%
DY 3.08 3.70 4.12 3.30 1.73 1.58 12.26 -60.15%
P/NAPS 0.52 0.44 0.41 0.45 0.47 0.53 0.46 8.50%

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