[DRBHCOM] YoY Annualized Quarter Result on 30-Jun-2007 [#1]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 67.9%
YoY- 328.34%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 CAGR
Revenue 6,214,332 6,476,996 6,168,708 3,168,136 3,109,088 4,011,700 4,407,328 5.02%
PBT 893,900 347,952 2,601,776 255,488 117,824 391,668 334,440 15.06%
Tax -93,008 -105,948 -89,016 -32,324 -46,388 -25,476 -237,456 -12.52%
NP 800,892 242,004 2,512,760 223,164 71,436 366,192 96,984 35.16%
-
NP to SH 631,132 190,692 2,453,376 159,632 37,268 222,940 96,984 30.65%
-
Tax Rate 10.40% 30.45% 3.42% 12.65% 39.37% 6.50% 71.00% -
Total Cost 5,413,440 6,234,992 3,655,948 2,944,972 3,037,652 3,645,508 4,310,344 3.30%
-
Net Worth 4,718,021 4,188,275 3,506,550 2,640,377 2,504,569 1,970,464 2,328,002 10.60%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 CAGR
Div - - 537,267 - - - - -
Div Payout % - - 21.90% - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 CAGR
Net Worth 4,718,021 4,188,275 3,506,550 2,640,377 2,504,569 1,970,464 2,328,002 10.60%
NOSH 1,933,615 1,930,080 1,007,629 1,007,777 1,001,827 985,232 965,976 10.41%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 CAGR
NP Margin 12.89% 3.74% 40.73% 7.04% 2.30% 9.13% 2.20% -
ROE 13.38% 4.55% 69.97% 6.05% 1.49% 11.31% 4.17% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 CAGR
RPS 321.38 335.58 612.20 314.37 310.34 407.18 456.26 -4.87%
EPS 32.64 9.88 243.48 15.84 3.72 22.60 10.04 18.32%
DPS 0.00 0.00 53.32 0.00 0.00 0.00 0.00 -
NAPS 2.44 2.17 3.48 2.62 2.50 2.00 2.41 0.17%
Adjusted Per Share Value based on latest NOSH - 1,007,777
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 CAGR
RPS 321.45 335.03 319.09 163.88 160.82 207.51 227.98 5.02%
EPS 32.65 9.86 126.91 8.26 1.93 11.53 5.02 30.64%
DPS 0.00 0.00 27.79 0.00 0.00 0.00 0.00 -
NAPS 2.4405 2.1665 1.8138 1.3658 1.2955 1.0193 1.2042 10.60%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/03 -
Price 1.04 1.04 0.96 1.83 1.43 1.47 2.54 -
P/RPS 0.32 0.31 0.16 0.58 0.46 0.36 0.56 -7.67%
P/EPS 3.19 10.53 0.39 11.55 38.44 6.50 25.30 -25.59%
EY 31.38 9.50 253.63 8.66 2.60 15.39 3.95 34.42%
DY 0.00 0.00 55.54 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.48 0.28 0.70 0.57 0.74 1.05 -11.96%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 CAGR
Date 26/08/10 28/08/09 29/08/08 30/08/07 29/08/06 29/08/05 29/08/03 -
Price 1.08 1.14 0.99 1.74 1.54 1.61 2.64 -
P/RPS 0.34 0.34 0.16 0.55 0.50 0.40 0.58 -7.34%
P/EPS 3.31 11.54 0.41 10.98 41.40 7.12 26.29 -25.60%
EY 30.22 8.67 245.94 9.10 2.42 14.05 3.80 34.44%
DY 0.00 0.00 53.86 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.53 0.28 0.66 0.62 0.81 1.10 -12.26%

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