[DRBHCOM] YoY Annualized Quarter Result on 31-Dec-2005 [#3]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -168.37%
YoY- -161.37%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/12/04 31/12/03 CAGR
Revenue 6,170,349 3,528,418 2,965,105 3,752,656 1,619,278 4,605,197 4,341,057 7.27%
PBT 1,112,320 422,505 168,058 -47,230 138,568 376,696 300,844 29.85%
Tax -86,501 -32,000 -24,945 -13,814 -70,290 -180,030 -196,498 -15.11%
NP 1,025,818 390,505 143,113 -61,045 68,277 196,665 104,345 57.87%
-
NP to SH 961,657 338,001 104,001 -120,701 68,277 196,665 104,345 55.84%
-
Tax Rate 7.78% 7.57% 14.84% - 50.73% 47.79% 65.32% -
Total Cost 5,144,530 3,137,913 2,821,992 3,813,701 1,551,001 4,408,532 4,236,712 3.95%
-
Net Worth 2,645,204 2,841,306 2,546,562 3,184,370 2,560,399 2,641,626 2,430,403 1.70%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/12/04 31/12/03 CAGR
Div 215,661 20,151 13,367 - - - - -
Div Payout % 22.43% 5.96% 12.85% - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/12/04 31/12/03 CAGR
Net Worth 2,645,204 2,841,306 2,546,562 3,184,370 2,560,399 2,641,626 2,430,403 1.70%
NOSH 1,213,396 1,007,555 1,002,583 985,873 980,996 982,017 972,161 4.52%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/12/04 31/12/03 CAGR
NP Margin 16.62% 11.07% 4.83% -1.63% 4.22% 4.27% 2.40% -
ROE 36.35% 11.90% 4.08% -3.79% 2.67% 7.44% 4.29% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/12/04 31/12/03 CAGR
RPS 508.52 350.20 295.75 380.64 165.06 468.95 446.54 2.63%
EPS 79.25 33.55 10.37 -12.24 6.96 20.03 10.73 49.10%
DPS 17.77 2.00 1.33 0.00 0.00 0.00 0.00 -
NAPS 2.18 2.82 2.54 3.23 2.61 2.69 2.50 -2.69%
Adjusted Per Share Value based on latest NOSH - 986,259
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/12/04 31/12/03 CAGR
RPS 319.17 182.51 153.38 194.11 83.76 238.21 224.55 7.27%
EPS 49.74 17.48 5.38 -6.24 3.53 10.17 5.40 55.83%
DPS 11.16 1.04 0.69 0.00 0.00 0.00 0.00 -
NAPS 1.3683 1.4697 1.3173 1.6472 1.3244 1.3664 1.2572 1.70%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/12/04 31/12/03 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 30/06/04 31/12/04 31/12/03 -
Price 0.73 1.59 1.68 1.19 1.57 2.19 2.13 -
P/RPS 0.14 0.45 0.57 0.31 0.95 0.47 0.48 -21.82%
P/EPS 0.92 4.74 16.20 -9.72 22.56 10.94 19.84 -45.85%
EY 108.57 21.10 6.17 -10.29 4.43 9.14 5.04 84.65%
DY 24.35 1.26 0.79 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.56 0.66 0.37 0.60 0.81 0.85 -17.22%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/12/04 31/12/03 CAGR
Date 26/02/09 28/02/08 23/02/07 27/02/06 26/08/04 24/02/05 26/02/04 -
Price 0.74 1.39 2.24 1.45 1.93 2.11 2.36 -
P/RPS 0.15 0.40 0.76 0.38 1.17 0.45 0.53 -22.28%
P/EPS 0.93 4.14 21.59 -11.84 27.73 10.54 21.99 -46.84%
EY 107.10 24.13 4.63 -8.44 3.61 9.49 4.55 87.95%
DY 24.02 1.44 0.60 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.49 0.88 0.45 0.74 0.78 0.94 -18.38%

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