[DRBHCOM] YoY Annualized Quarter Result on 30-Jun-2010 [#1]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 33.63%
YoY- 230.97%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 12,218,232 13,852,212 6,330,164 6,214,332 6,476,996 6,168,708 3,168,136 25.20%
PBT 384,864 391,660 585,256 893,900 347,952 2,601,776 255,488 7.06%
Tax -209,504 -178,120 -150,620 -93,008 -105,948 -89,016 -32,324 36.50%
NP 175,360 213,540 434,636 800,892 242,004 2,512,760 223,164 -3.93%
-
NP to SH 41,024 130,404 364,268 631,132 190,692 2,453,376 159,632 -20.24%
-
Tax Rate 54.44% 45.48% 25.74% 10.40% 30.45% 3.42% 12.65% -
Total Cost 12,042,872 13,638,672 5,895,528 5,413,440 6,234,992 3,655,948 2,944,972 26.42%
-
Net Worth 7,056,315 6,302,352 5,085,057 4,718,021 4,188,275 3,506,550 2,640,377 17.78%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - 537,267 - -
Div Payout % - - - - - 21.90% - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 7,056,315 6,302,352 5,085,057 4,718,021 4,188,275 3,506,550 2,640,377 17.78%
NOSH 1,933,237 1,933,237 1,933,481 1,933,615 1,930,080 1,007,629 1,007,777 11.45%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 1.44% 1.54% 6.87% 12.89% 3.74% 40.73% 7.04% -
ROE 0.58% 2.07% 7.16% 13.38% 4.55% 69.97% 6.05% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 632.01 716.53 327.40 321.38 335.58 612.20 314.37 12.33%
EPS 2.12 6.76 18.84 32.64 9.88 243.48 15.84 -28.45%
DPS 0.00 0.00 0.00 0.00 0.00 53.32 0.00 -
NAPS 3.65 3.26 2.63 2.44 2.17 3.48 2.62 5.67%
Adjusted Per Share Value based on latest NOSH - 1,933,615
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 632.01 716.53 327.44 321.45 335.03 319.09 163.88 25.20%
EPS 2.12 6.76 18.84 32.65 9.86 126.91 8.26 -20.26%
DPS 0.00 0.00 0.00 0.00 0.00 27.79 0.00 -
NAPS 3.65 3.26 2.6303 2.4405 2.1665 1.8138 1.3658 17.78%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.69 2.52 2.27 1.04 1.04 0.96 1.83 -
P/RPS 0.43 0.35 0.69 0.32 0.31 0.16 0.58 -4.86%
P/EPS 126.77 37.36 12.05 3.19 10.53 0.39 11.55 49.02%
EY 0.79 2.68 8.30 31.38 9.50 253.63 8.66 -32.88%
DY 0.00 0.00 0.00 0.00 0.00 55.54 0.00 -
P/NAPS 0.74 0.77 0.86 0.43 0.48 0.28 0.70 0.92%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 27/08/12 25/08/11 26/08/10 28/08/09 29/08/08 30/08/07 -
Price 2.60 2.55 2.07 1.08 1.14 0.99 1.74 -
P/RPS 0.41 0.36 0.63 0.34 0.34 0.16 0.55 -4.77%
P/EPS 122.52 37.80 10.99 3.31 11.54 0.41 10.98 49.43%
EY 0.82 2.65 9.10 30.22 8.67 245.94 9.10 -33.01%
DY 0.00 0.00 0.00 0.00 0.00 53.86 0.00 -
P/NAPS 0.71 0.78 0.79 0.44 0.53 0.28 0.66 1.22%

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