[DRBHCOM] QoQ TTM Result on 31-Mar-2009 [#4]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -13.11%
YoY- 125.9%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 6,197,716 6,106,760 6,178,499 6,101,427 5,993,827 5,526,123 4,762,522 19.13%
PBT 279,810 192,997 211,487 774,943 893,434 992,036 962,645 -56.02%
Tax -77,864 -57,849 -53,795 -49,562 -65,220 -43,991 -38,517 59.67%
NP 201,946 135,148 157,692 725,381 828,214 948,045 924,128 -63.61%
-
NP to SH 152,202 94,554 94,836 660,507 760,137 883,655 865,831 -68.52%
-
Tax Rate 27.83% 29.97% 25.44% 6.40% 7.30% 4.43% 4.00% -
Total Cost 5,995,770 5,971,612 6,020,807 5,376,046 5,165,613 4,578,078 3,838,394 34.51%
-
Net Worth 4,326,543 4,238,370 4,188,275 2,995,009 2,645,989 3,443,262 3,506,550 14.99%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 63,798 34,825 34,825 169,142 169,579 169,579 184,680 -50.67%
Div Payout % 41.92% 36.83% 36.72% 25.61% 22.31% 19.19% 21.33% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 4,326,543 4,238,370 4,188,275 2,995,009 2,645,989 3,443,262 3,506,550 14.99%
NOSH 1,931,492 1,935,329 1,930,080 1,393,027 1,213,756 1,006,801 1,007,629 54.12%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.26% 2.21% 2.55% 11.89% 13.82% 17.16% 19.40% -
ROE 3.52% 2.23% 2.26% 22.05% 28.73% 25.66% 24.69% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 320.88 315.54 320.12 438.00 493.82 548.88 472.65 -22.70%
EPS 7.88 4.89 4.91 47.42 62.63 87.77 85.93 -79.57%
DPS 3.30 1.80 1.80 12.14 13.97 16.83 18.33 -68.01%
NAPS 2.24 2.19 2.17 2.15 2.18 3.42 3.48 -25.39%
Adjusted Per Share Value based on latest NOSH - 1,393,027
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 320.59 315.88 319.59 315.61 310.04 285.85 246.35 19.13%
EPS 7.87 4.89 4.91 34.17 39.32 45.71 44.79 -68.52%
DPS 3.30 1.80 1.80 8.75 8.77 8.77 9.55 -50.66%
NAPS 2.238 2.1924 2.1665 1.5492 1.3687 1.7811 1.8138 14.99%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.01 1.16 1.04 0.69 0.73 0.88 0.96 -
P/RPS 0.31 0.37 0.32 0.16 0.15 0.16 0.20 33.82%
P/EPS 12.82 23.74 21.17 1.46 1.17 1.00 1.12 405.65%
EY 7.80 4.21 4.72 68.72 85.79 99.74 89.51 -80.25%
DY 3.27 1.55 1.73 17.60 19.14 19.13 19.09 -69.05%
P/NAPS 0.45 0.53 0.48 0.32 0.33 0.26 0.28 37.08%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 28/08/09 28/05/09 26/02/09 26/11/08 29/08/08 -
Price 1.00 1.04 1.14 0.99 0.74 0.71 0.99 -
P/RPS 0.31 0.33 0.36 0.23 0.15 0.13 0.21 29.55%
P/EPS 12.69 21.29 23.20 2.09 1.18 0.81 1.15 393.48%
EY 7.88 4.70 4.31 47.89 84.63 123.62 86.80 -79.71%
DY 3.30 1.73 1.58 12.26 18.88 23.70 18.52 -68.23%
P/NAPS 0.45 0.47 0.53 0.46 0.34 0.21 0.28 37.08%

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