[DRBHCOM] YoY Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 29.75%
YoY- -70.48%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 13,031,589 6,338,684 6,408,232 6,298,734 6,170,349 3,528,418 2,965,105 27.95%
PBT 964,242 567,392 755,901 452,142 1,112,320 422,505 168,058 33.76%
Tax -185,124 -136,514 -116,162 -124,237 -86,501 -32,000 -24,945 39.61%
NP 779,118 430,877 639,738 327,905 1,025,818 390,505 143,113 32.59%
-
NP to SH 672,957 366,561 533,429 283,917 961,657 338,001 104,001 36.46%
-
Tax Rate 19.20% 24.06% 15.37% 27.48% 7.78% 7.57% 14.84% -
Total Cost 12,252,470 5,907,806 5,768,493 5,970,829 5,144,530 3,137,913 2,821,992 27.69%
-
Net Worth 6,708,332 5,161,742 4,911,468 4,328,322 2,645,204 2,841,306 2,546,562 17.50%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 38,664 51,552 51,563 38,645 215,661 20,151 13,367 19.34%
Div Payout % 5.75% 14.06% 9.67% 13.61% 22.43% 5.96% 12.85% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 6,708,332 5,161,742 4,911,468 4,328,322 2,645,204 2,841,306 2,546,562 17.50%
NOSH 1,933,237 1,933,237 1,933,649 1,932,286 1,213,396 1,007,555 1,002,583 11.55%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 5.98% 6.80% 9.98% 5.21% 16.62% 11.07% 4.83% -
ROE 10.03% 7.10% 10.86% 6.56% 36.35% 11.90% 4.08% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 674.08 327.88 331.41 325.97 508.52 350.20 295.75 14.70%
EPS 34.81 18.96 27.59 14.69 79.25 33.55 10.37 22.34%
DPS 2.00 2.67 2.67 2.00 17.77 2.00 1.33 7.02%
NAPS 3.47 2.67 2.54 2.24 2.18 2.82 2.54 5.33%
Adjusted Per Share Value based on latest NOSH - 1,931,492
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 674.08 327.88 331.48 325.81 319.17 182.51 153.38 27.95%
EPS 34.81 18.96 27.59 14.69 49.74 17.48 5.38 36.46%
DPS 2.00 2.67 2.67 2.00 11.16 1.04 0.69 19.38%
NAPS 3.47 2.67 2.5405 2.2389 1.3683 1.4697 1.3173 17.50%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.73 2.04 1.94 1.01 0.73 1.59 1.68 -
P/RPS 0.40 0.62 0.59 0.31 0.14 0.45 0.57 -5.72%
P/EPS 7.84 10.76 7.03 6.87 0.92 4.74 16.20 -11.38%
EY 12.75 9.29 14.22 14.55 108.57 21.10 6.17 12.84%
DY 0.73 1.31 1.37 1.98 24.35 1.26 0.79 -1.30%
P/NAPS 0.79 0.76 0.76 0.45 0.33 0.56 0.66 3.03%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 24/02/12 25/02/11 25/02/10 26/02/09 28/02/08 23/02/07 -
Price 2.56 2.57 1.98 1.00 0.74 1.39 2.24 -
P/RPS 0.38 0.78 0.60 0.31 0.15 0.40 0.76 -10.90%
P/EPS 7.35 13.55 7.18 6.81 0.93 4.14 21.59 -16.42%
EY 13.60 7.38 13.93 14.69 107.10 24.13 4.63 19.65%
DY 0.78 1.04 1.35 2.00 24.02 1.44 0.60 4.46%
P/NAPS 0.74 0.96 0.78 0.45 0.34 0.49 0.88 -2.84%

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