[DRBHCOM] YoY Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 100.94%
YoY- 225.0%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 CAGR
Revenue 6,408,232 6,298,734 6,170,349 3,528,418 2,965,105 3,752,656 1,619,278 23.54%
PBT 755,901 452,142 1,112,320 422,505 168,058 -47,230 138,568 29.78%
Tax -116,162 -124,237 -86,501 -32,000 -24,945 -13,814 -70,290 8.02%
NP 639,738 327,905 1,025,818 390,505 143,113 -61,045 68,277 41.03%
-
NP to SH 533,429 283,917 961,657 338,001 104,001 -120,701 68,277 37.15%
-
Tax Rate 15.37% 27.48% 7.78% 7.57% 14.84% - 50.73% -
Total Cost 5,768,493 5,970,829 5,144,530 3,137,913 2,821,992 3,813,701 1,551,001 22.36%
-
Net Worth 4,911,468 4,328,322 2,645,204 2,841,306 2,546,562 3,184,370 2,560,399 10.52%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 CAGR
Div 51,563 38,645 215,661 20,151 13,367 - - -
Div Payout % 9.67% 13.61% 22.43% 5.96% 12.85% - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 CAGR
Net Worth 4,911,468 4,328,322 2,645,204 2,841,306 2,546,562 3,184,370 2,560,399 10.52%
NOSH 1,933,649 1,932,286 1,213,396 1,007,555 1,002,583 985,873 980,996 10.99%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 CAGR
NP Margin 9.98% 5.21% 16.62% 11.07% 4.83% -1.63% 4.22% -
ROE 10.86% 6.56% 36.35% 11.90% 4.08% -3.79% 2.67% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 CAGR
RPS 331.41 325.97 508.52 350.20 295.75 380.64 165.06 11.30%
EPS 27.59 14.69 79.25 33.55 10.37 -12.24 6.96 23.57%
DPS 2.67 2.00 17.77 2.00 1.33 0.00 0.00 -
NAPS 2.54 2.24 2.18 2.82 2.54 3.23 2.61 -0.41%
Adjusted Per Share Value based on latest NOSH - 1,007,721
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 CAGR
RPS 331.48 325.81 319.17 182.51 153.38 194.11 83.76 23.54%
EPS 27.59 14.69 49.74 17.48 5.38 -6.24 3.53 37.16%
DPS 2.67 2.00 11.16 1.04 0.69 0.00 0.00 -
NAPS 2.5405 2.2389 1.3683 1.4697 1.3173 1.6472 1.3244 10.52%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 30/06/04 -
Price 1.94 1.01 0.73 1.59 1.68 1.19 1.57 -
P/RPS 0.59 0.31 0.14 0.45 0.57 0.31 0.95 -7.05%
P/EPS 7.03 6.87 0.92 4.74 16.20 -9.72 22.56 -16.40%
EY 14.22 14.55 108.57 21.10 6.17 -10.29 4.43 19.63%
DY 1.37 1.98 24.35 1.26 0.79 0.00 0.00 -
P/NAPS 0.76 0.45 0.33 0.56 0.66 0.37 0.60 3.69%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 CAGR
Date 25/02/11 25/02/10 26/02/09 28/02/08 23/02/07 27/02/06 26/08/04 -
Price 1.98 1.00 0.74 1.39 2.24 1.45 1.93 -
P/RPS 0.60 0.31 0.15 0.40 0.76 0.38 1.17 -9.75%
P/EPS 7.18 6.81 0.93 4.14 21.59 -11.84 27.73 -18.75%
EY 13.93 14.69 107.10 24.13 4.63 -8.44 3.61 23.06%
DY 1.35 2.00 24.02 1.44 0.60 0.00 0.00 -
P/NAPS 0.78 0.45 0.34 0.49 0.88 0.45 0.74 0.81%

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