[DRBHCOM] YoY Annual (Unaudited) Result on 31-Mar-2006 [#4]

Stock

[DRBHCOM] DRB-HICOM BHD

Announcement Date

02-Jun-2006

Admission Sponsor

Sponsor

Financial Year

31-Mar-2006

Quarter

31-Mar-2006 [#4]

Profit Trend

YoY- -258.04%

Quarter Report

DRB-HICOM Interim Report March 2006- Amended.doc

Latest QR

Upcoming QR

DRBHCOM's Result

DRBHCOM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Annual (Unaudited) Result
Revenue	6,101,427	4,012,379	2,905,421	3,522,835	4,506,595	4,500,255	4,898,043	3.72%
YoY %	52.07%	38.10%	-17.53%	-21.83%	0.14%	-8.12%	-	-
Horiz. %	124.57%	81.92%	59.32%	71.92%	92.01%	91.88%	100.00%	-
PBT	774,943	376,073	187,131	-215,251	276,702	389,905	457,826	9.15%
YoY %	106.06%	100.97%	186.94%	-177.79%	-29.03%	-14.84%	-	-
Horiz. %	169.27%	82.14%	40.87%	-47.02%	60.44%	85.16%	100.00%	-
Tax	-49,562	-24,344	-30,600	50,170	-135,295	-194,988	-251,042	-23.67%
YoY %	-103.59%	20.44%	-160.99%	137.08%	30.61%	22.33%	-	-
Horiz. %	19.74%	9.70%	12.19%	-19.98%	53.89%	77.67%	100.00%	-
NP	725,381	351,729	156,531	-165,081	141,407	194,917	206,784	23.24%
YoY %	106.23%	124.70%	194.82%	-216.74%	-27.45%	-5.74%	-	-
Horiz. %	350.79%	170.09%	75.70%	-79.83%	68.38%	94.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	660,507	292,395	95,073	-223,482	141,407	194,917	206,784	21.33%
YoY %	125.90%	207.55%	142.54%	-258.04%	-27.45%	-5.74%	-	-
Horiz. %	319.42%	141.40%	45.98%	-108.08%	68.38%	94.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.40%	6.47%	16.35%	-	48.90%	50.01%	54.83%	-
YoY %	-1.08%	-60.43%	0.00%	-	-2.22%	-8.79%	-	-
Horiz. %	11.67%	11.80%	29.82%	-	89.18%	91.21%	100.00%	-
Total Cost	5,376,046	3,660,650	2,748,890	3,687,916	4,365,188	4,305,338	4,691,259	2.29%
YoY %	46.86%	33.17%	-25.46%	-15.52%	1.39%	-8.23%	-	-
Horiz. %	114.60%	78.03%	58.60%	78.61%	93.05%	91.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,995,338	2,911,814	2,590,161	2,433,526	2,643,397	2,503,431	2,310,881	4.41%
YoY %	2.87%	12.42%	6.44%	-7.94%	5.59%	8.33%	-	-
Horiz. %	129.62%	126.00%	112.09%	105.31%	114.39%	108.33%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Dividend
Div	220,540	50,377	35,137	19,784	29,480	24,352	19,098	50.28%
YoY %	337.78%	43.37%	77.60%	-32.89%	21.06%	27.51%	-	-
Horiz. %	1,154.78%	263.78%	183.98%	103.59%	154.36%	127.51%	100.00%	-
Div Payout %	33.39%	17.23%	36.96%	0.00%	20.85%	12.49%	9.24%	-
YoY %	93.79%	-53.38%	0.00%	0.00%	66.93%	35.17%	-	-
Horiz. %	361.36%	186.47%	400.00%	0.00%	225.65%	135.17%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Equity
Net Worth	2,995,338	2,911,814	2,590,161	2,433,526	2,643,397	2,503,431	2,310,881	4.41%
YoY %	2.87%	12.42%	6.44%	-7.94%	5.59%	8.33%	-	-
Horiz. %	129.62%	126.00%	112.09%	105.31%	114.39%	108.33%	100.00%	-
NOSH	1,393,180	1,007,548	1,003,938	989,238	982,675	974,097	954,909	6.49%
YoY %	38.27%	0.36%	1.49%	0.67%	0.88%	2.01%	-	-
Horiz. %	145.90%	105.51%	105.13%	103.60%	102.91%	102.01%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Ratio Analysis
NP Margin	11.89%	8.77%	5.39%	-4.69%	3.14%	4.33%	4.22%	-
YoY %	35.58%	62.71%	214.93%	-249.36%	-27.48%	2.61%	-	-
Horiz. %	281.75%	207.82%	127.73%	-111.14%	74.41%	102.61%	100.00%	-
ROE	22.05%	10.04%	3.67%	-9.18%	5.35%	7.79%	8.95%	-
YoY %	119.62%	173.57%	139.98%	-271.59%	-31.32%	-12.96%	-	-
Horiz. %	246.37%	112.18%	41.01%	-102.57%	59.78%	87.04%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Per Share
RPS	437.95	398.23	289.40	356.12	458.60	461.99	512.93	-2.59%
YoY %	9.97%	37.61%	-18.74%	-22.35%	-0.73%	-9.93%	-	-
Horiz. %	85.38%	77.64%	56.42%	69.43%	89.41%	90.07%	100.00%	-
EPS	47.41	29.02	9.47	-22.59	14.39	20.01	21.66	13.93%
YoY %	63.37%	206.44%	141.92%	-256.98%	-28.09%	-7.62%	-	-
Horiz. %	218.88%	133.98%	43.72%	-104.29%	66.44%	92.38%	100.00%	-
DPS	15.83	5.00	3.50	2.00	3.00	2.50	2.00	41.12%
YoY %	216.60%	42.86%	75.00%	-33.33%	20.00%	25.00%	-	-
Horiz. %	791.50%	250.00%	175.00%	100.00%	150.00%	125.00%	100.00%	-
NAPS	2.15	2.89	2.58	2.46	2.69	2.57	2.42	-1.95%
YoY %	-25.61%	12.02%	4.88%	-8.55%	4.67%	6.20%	-	-
Horiz. %	88.84%	119.42%	106.61%	101.65%	111.16%	106.20%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 989,288
RPS	315.61	207.55	150.29	182.22	233.11	232.78	253.36	3.72%
YoY %	52.06%	38.10%	-17.52%	-21.83%	0.14%	-8.12%	-	-
Horiz. %	124.57%	81.92%	59.32%	71.92%	92.01%	91.88%	100.00%	-
EPS	34.17	15.12	4.92	-11.56	7.31	10.08	10.70	21.32%
YoY %	125.99%	207.32%	142.56%	-258.14%	-27.48%	-5.79%	-	-
Horiz. %	319.35%	141.31%	45.98%	-108.04%	68.32%	94.21%	100.00%	-
DPS	11.41	2.61	1.82	1.02	1.52	1.26	0.99	50.23%
YoY %	337.16%	43.41%	78.43%	-32.89%	20.63%	27.27%	-	-
Horiz. %	1,152.53%	263.64%	183.84%	103.03%	153.54%	127.27%	100.00%	-
NAPS	1.5494	1.5062	1.3398	1.2588	1.3673	1.2949	1.1953	4.41%
YoY %	2.87%	12.42%	6.43%	-7.94%	5.59%	8.33%	-	-
Horiz. %	129.62%	126.01%	112.09%	105.31%	114.39%	108.33%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	-
Price	0.69	1.27	1.95	1.44	1.86	2.01	1.82	-
P/RPS	0.16	0.32	0.67	0.40	0.41	0.44	0.35	-12.22%
YoY %	-50.00%	-52.24%	67.50%	-2.44%	-6.82%	25.71%	-	-
Horiz. %	45.71%	91.43%	191.43%	114.29%	117.14%	125.71%	100.00%	-
P/EPS	1.46	4.38	20.59	-6.37	12.93	10.04	8.40	-25.27%
YoY %	-66.67%	-78.73%	423.23%	-149.27%	28.78%	19.52%	-	-
Horiz. %	17.38%	52.14%	245.12%	-75.83%	153.93%	119.52%	100.00%	-
EY	68.71	22.85	4.86	-15.69	7.74	9.96	11.90	33.90%
YoY %	200.70%	370.16%	130.98%	-302.71%	-22.29%	-16.30%	-	-
Horiz. %	577.39%	192.02%	40.84%	-131.85%	65.04%	83.70%	100.00%	-
DY	22.94	3.94	1.79	1.39	1.61	1.24	1.10	65.83%
YoY %	482.23%	120.11%	28.78%	-13.66%	29.84%	12.73%	-	-
Horiz. %	2,085.45%	358.18%	162.73%	126.36%	146.36%	112.73%	100.00%	-
P/NAPS	0.32	0.44	0.76	0.59	0.69	0.78	0.75	-13.22%
YoY %	-27.27%	-42.11%	28.81%	-14.49%	-11.54%	4.00%	-	-
Horiz. %	42.67%	58.67%	101.33%	78.67%	92.00%	104.00%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	28/05/09	29/05/08	30/05/07	02/06/06	30/05/05	31/05/04	30/05/03	-
Price	0.99	1.19	1.79	1.72	1.39	1.83	2.26	-
P/RPS	0.23	0.30	0.62	0.48	0.30	0.40	0.44	-10.23%
YoY %	-23.33%	-51.61%	29.17%	60.00%	-25.00%	-9.09%	-	-
Horiz. %	52.27%	68.18%	140.91%	109.09%	68.18%	90.91%	100.00%	-
P/EPS	2.09	4.10	18.90	-7.61	9.66	9.15	10.44	-23.49%
YoY %	-49.02%	-78.31%	348.36%	-178.78%	5.57%	-12.36%	-	-
Horiz. %	20.02%	39.27%	181.03%	-72.89%	92.53%	87.64%	100.00%	-
EY	47.89	24.39	5.29	-13.13	10.35	10.93	9.58	30.72%
YoY %	96.35%	361.06%	140.29%	-226.86%	-5.31%	14.09%	-	-
Horiz. %	499.90%	254.59%	55.22%	-137.06%	108.04%	114.09%	100.00%	-
DY	15.99	4.20	1.96	1.16	2.16	1.37	0.88	62.07%
YoY %	280.71%	114.29%	68.97%	-46.30%	57.66%	55.68%	-	-
Horiz. %	1,817.05%	477.27%	222.73%	131.82%	245.45%	155.68%	100.00%	-
P/NAPS	0.46	0.41	0.69	0.70	0.52	0.71	0.93	-11.06%
YoY %	12.20%	-40.58%	-1.43%	34.62%	-26.76%	-23.66%	-	-
Horiz. %	49.46%	44.09%	74.19%	75.27%	55.91%	76.34%	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