[DRBHCOM] QoQ TTM Result on 31-Mar-2012 [#4]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 359.79%
YoY- 238.0%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 11,897,884 10,817,235 8,758,717 6,878,205 6,751,903 6,662,246 6,833,022 44.49%
PBT 2,119,037 1,771,604 1,773,000 1,821,399 560,142 602,251 624,363 125.00%
Tax -183,248 -160,760 -153,666 -146,791 -146,582 -157,220 -145,721 16.42%
NP 1,935,789 1,610,844 1,619,334 1,674,608 413,560 445,031 478,642 152.77%
-
NP to SH 1,826,717 1,514,826 1,538,454 1,596,920 347,317 377,839 405,752 171.41%
-
Tax Rate 8.65% 9.07% 8.67% 8.06% 26.17% 26.11% 23.34% -
Total Cost 9,962,095 9,206,391 7,139,383 5,203,597 6,338,343 6,217,215 6,354,380 34.77%
-
Net Worth 6,708,101 6,321,684 6,302,352 6,553,673 5,161,742 5,107,494 5,085,057 20.18%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 106,327 115,994 115,994 115,994 115,887 115,921 115,921 -5.57%
Div Payout % 5.82% 7.66% 7.54% 7.26% 33.37% 30.68% 28.57% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 6,708,101 6,321,684 6,302,352 6,553,673 5,161,742 5,107,494 5,085,057 20.18%
NOSH 1,933,237 1,933,237 1,933,237 1,933,237 1,933,237 1,934,656 1,933,481 -0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 16.27% 14.89% 18.49% 24.35% 6.13% 6.68% 7.00% -
ROE 27.23% 23.96% 24.41% 24.37% 6.73% 7.40% 7.98% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 615.46 559.54 453.06 355.79 349.25 344.36 353.41 44.50%
EPS 94.49 78.36 79.58 82.60 17.97 19.53 20.99 171.39%
DPS 5.50 6.00 6.00 6.00 6.00 6.00 6.00 -5.61%
NAPS 3.47 3.27 3.26 3.39 2.67 2.64 2.63 20.19%
Adjusted Per Share Value based on latest NOSH - 1,933,237
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 615.44 559.54 453.06 355.79 349.25 344.62 353.45 44.49%
EPS 94.49 78.36 79.58 82.60 17.97 19.54 20.99 171.39%
DPS 5.50 6.00 6.00 6.00 6.00 6.00 6.00 -5.61%
NAPS 3.4699 3.27 3.26 3.39 2.67 2.6419 2.6303 20.18%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.73 2.33 2.52 2.52 2.04 1.74 2.27 -
P/RPS 0.44 0.42 0.56 0.71 0.58 0.51 0.64 -22.01%
P/EPS 2.89 2.97 3.17 3.05 11.36 8.91 10.82 -58.35%
EY 34.61 33.63 31.58 32.78 8.81 11.22 9.24 140.22%
DY 2.01 2.58 2.38 2.38 2.94 3.45 2.64 -16.55%
P/NAPS 0.79 0.71 0.77 0.74 0.76 0.66 0.86 -5.47%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 29/11/12 27/08/12 29/05/12 24/02/12 24/11/11 25/08/11 -
Price 2.56 2.40 2.55 2.43 2.57 2.08 2.07 -
P/RPS 0.42 0.43 0.56 0.68 0.74 0.60 0.59 -20.19%
P/EPS 2.71 3.06 3.20 2.94 14.31 10.65 9.86 -57.56%
EY 36.91 32.65 31.21 33.99 6.99 9.39 10.14 135.70%
DY 2.15 2.50 2.35 2.47 2.33 2.88 2.90 -18.01%
P/NAPS 0.74 0.73 0.78 0.72 0.96 0.79 0.79 -4.24%

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