[DRBHCOM] YoY Annualized Quarter Result on 31-Dec-2010 [#3]

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Annualized Quarter Result
Revenue	13,377,597	13,031,589	6,338,684	6,408,232	6,298,734	6,170,349	3,528,418	24.84%
YoY %	2.66%	105.59%	-1.09%	1.74%	2.08%	74.88%	-	-
Horiz. %	379.14%	369.33%	179.65%	181.62%	178.51%	174.88%	100.00%	-
PBT	672,346	964,242	567,392	755,901	452,142	1,112,320	422,505	8.04%
YoY %	-30.27%	69.94%	-24.94%	67.18%	-59.35%	163.27%	-	-
Horiz. %	159.13%	228.22%	134.29%	178.91%	107.01%	263.27%	100.00%	-
Tax	-142,497	-185,124	-136,514	-116,162	-124,237	-86,501	-32,000	28.23%
YoY %	23.03%	-35.61%	-17.52%	6.50%	-43.62%	-170.32%	-	-
Horiz. %	445.30%	578.51%	426.61%	363.01%	388.24%	270.32%	100.00%	-
NP	529,849	779,118	430,877	639,738	327,905	1,025,818	390,505	5.21%
YoY %	-31.99%	80.82%	-32.65%	95.10%	-68.03%	162.69%	-	-
Horiz. %	135.68%	199.52%	110.34%	163.82%	83.97%	262.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	394,510	672,957	366,561	533,429	283,917	961,657	338,001	2.60%
YoY %	-41.38%	83.59%	-31.28%	87.88%	-70.48%	184.51%	-	-
Horiz. %	116.72%	199.10%	108.45%	157.82%	84.00%	284.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.19%	19.20%	24.06%	15.37%	27.48%	7.78%	7.57%	-
YoY %	10.36%	-20.20%	56.54%	-44.07%	253.21%	2.77%	-	-
Horiz. %	279.92%	253.63%	317.83%	203.04%	363.01%	102.77%	100.00%	-
Total Cost	12,847,748	12,252,470	5,907,806	5,768,493	5,970,829	5,144,530	3,137,913	26.45%
YoY %	4.86%	107.39%	2.42%	-3.39%	16.06%	63.95%	-	-
Horiz. %	409.44%	390.47%	188.27%	183.83%	190.28%	163.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,799,711	6,708,332	5,161,742	4,911,468	4,328,322	2,645,204	2,841,306	12.61%
YoY %	-13.54%	29.96%	5.10%	13.47%	63.63%	-6.90%	-	-
Horiz. %	204.12%	236.10%	181.67%	172.86%	152.34%	93.10%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Dividend
Div	38,664	38,664	51,552	51,563	38,645	215,661	20,151	11.46%
YoY %	0.00%	-25.00%	-0.02%	33.43%	-82.08%	970.22%	-	-
Horiz. %	191.87%	191.87%	255.83%	255.88%	191.78%	1,070.22%	100.00%	-
Div Payout %	9.80%	5.75%	14.06%	9.67%	13.61%	22.43%	5.96%	-
YoY %	70.43%	-59.10%	45.40%	-28.95%	-39.32%	276.34%	-	-
Horiz. %	164.43%	96.48%	235.91%	162.25%	228.36%	376.34%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Equity
Net Worth	5,799,711	6,708,332	5,161,742	4,911,468	4,328,322	2,645,204	2,841,306	12.61%
YoY %	-13.54%	29.96%	5.10%	13.47%	63.63%	-6.90%	-	-
Horiz. %	204.12%	236.10%	181.67%	172.86%	152.34%	93.10%	100.00%	-
NOSH	1,933,237	1,933,237	1,933,237	1,933,649	1,932,286	1,213,396	1,007,555	11.46%
YoY %	0.00%	0.00%	-0.02%	0.07%	59.25%	20.43%	-	-
Horiz. %	191.87%	191.87%	191.87%	191.91%	191.78%	120.43%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Ratio Analysis
NP Margin	3.96%	5.98%	6.80%	9.98%	5.21%	16.62%	11.07%	-
YoY %	-33.78%	-12.06%	-31.86%	91.55%	-68.65%	50.14%	-	-
Horiz. %	35.77%	54.02%	61.43%	90.15%	47.06%	150.14%	100.00%	-
ROE	6.80%	10.03%	7.10%	10.86%	6.56%	36.35%	11.90%	-
YoY %	-32.20%	41.27%	-34.62%	65.55%	-81.95%	205.46%	-	-
Horiz. %	57.14%	84.29%	59.66%	91.26%	55.13%	305.46%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Per Share
RPS	691.98	674.08	327.88	331.41	325.97	508.52	350.20	12.00%
YoY %	2.66%	105.59%	-1.07%	1.67%	-35.90%	45.21%	-	-
Horiz. %	197.60%	192.48%	93.63%	94.63%	93.08%	145.21%	100.00%	-
EPS	20.41	34.81	18.96	27.59	14.69	79.25	33.55	-7.94%
YoY %	-41.37%	83.60%	-31.28%	87.81%	-81.46%	136.21%	-	-
Horiz. %	60.83%	103.76%	56.51%	82.24%	43.79%	236.21%	100.00%	-
DPS	2.00	2.00	2.67	2.67	2.00	17.77	2.00	0.00%
YoY %	0.00%	-25.09%	0.00%	33.50%	-88.75%	788.50%	-	-
Horiz. %	100.00%	100.00%	133.50%	133.50%	100.00%	888.50%	100.00%	-
NAPS	3.00	3.47	2.67	2.54	2.24	2.18	2.82	1.03%
YoY %	-13.54%	29.96%	5.12%	13.39%	2.75%	-22.70%	-	-
Horiz. %	106.38%	123.05%	94.68%	90.07%	79.43%	77.30%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,934,938
RPS	691.98	674.08	327.88	331.48	325.81	319.17	182.51	24.84%
YoY %	2.66%	105.59%	-1.09%	1.74%	2.08%	74.88%	-	-
Horiz. %	379.15%	369.34%	179.65%	181.62%	178.52%	174.88%	100.00%	-
EPS	20.41	34.81	18.96	27.59	14.69	49.74	17.48	2.61%
YoY %	-41.37%	83.60%	-31.28%	87.81%	-70.47%	184.55%	-	-
Horiz. %	116.76%	199.14%	108.47%	157.84%	84.04%	284.55%	100.00%	-
DPS	2.00	2.00	2.67	2.67	2.00	11.16	1.04	11.50%
YoY %	0.00%	-25.09%	0.00%	33.50%	-82.08%	973.08%	-	-
Horiz. %	192.31%	192.31%	256.73%	256.73%	192.31%	1,073.08%	100.00%	-
NAPS	3.00	3.47	2.67	2.5405	2.2389	1.3683	1.4697	12.61%
YoY %	-13.54%	29.96%	5.10%	13.47%	63.63%	-6.90%	-	-
Horiz. %	204.12%	236.10%	181.67%	172.86%	152.34%	93.10%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/13	31/12/12	30/12/11	30/12/10	31/12/09	31/12/08	31/12/07	-
Price	2.82	2.73	2.04	1.94	1.01	0.73	1.59	-
P/RPS	0.41	0.40	0.62	0.59	0.31	0.14	0.45	-1.53%
YoY %	2.50%	-35.48%	5.08%	90.32%	121.43%	-68.89%	-	-
Horiz. %	91.11%	88.89%	137.78%	131.11%	68.89%	31.11%	100.00%	-
P/EPS	13.82	7.84	10.76	7.03	6.87	0.92	4.74	19.50%
YoY %	76.28%	-27.14%	53.06%	2.33%	646.74%	-80.59%	-	-
Horiz. %	291.56%	165.40%	227.00%	148.31%	144.94%	19.41%	100.00%	-
EY	7.24	12.75	9.29	14.22	14.55	108.57	21.10	-16.31%
YoY %	-43.22%	37.24%	-34.67%	-2.27%	-86.60%	414.55%	-	-
Horiz. %	34.31%	60.43%	44.03%	67.39%	68.96%	514.55%	100.00%	-
DY	0.71	0.73	1.31	1.37	1.98	24.35	1.26	-9.10%
YoY %	-2.74%	-44.27%	-4.38%	-30.81%	-91.87%	1,832.54%	-	-
Horiz. %	56.35%	57.94%	103.97%	108.73%	157.14%	1,932.54%	100.00%	-
P/NAPS	0.94	0.79	0.76	0.76	0.45	0.33	0.56	9.00%
YoY %	18.99%	3.95%	0.00%	68.89%	36.36%	-41.07%	-	-
Horiz. %	167.86%	141.07%	135.71%	135.71%	80.36%	58.93%	100.00%	-

	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	27/02/14	27/02/13	24/02/12	25/02/11	25/02/10	26/02/09	28/02/08	-
Price	2.60	2.56	2.57	1.98	1.00	0.74	1.39	-
P/RPS	0.38	0.38	0.78	0.60	0.31	0.15	0.40	-0.85%
YoY %	0.00%	-51.28%	30.00%	93.55%	106.67%	-62.50%	-	-
Horiz. %	95.00%	95.00%	195.00%	150.00%	77.50%	37.50%	100.00%	-
P/EPS	12.74	7.35	13.55	7.18	6.81	0.93	4.14	20.58%
YoY %	73.33%	-45.76%	88.72%	5.43%	632.26%	-77.54%	-	-
Horiz. %	307.73%	177.54%	327.29%	173.43%	164.49%	22.46%	100.00%	-
EY	7.85	13.60	7.38	13.93	14.69	107.10	24.13	-17.05%
YoY %	-42.28%	84.28%	-47.02%	-5.17%	-86.28%	343.85%	-	-
Horiz. %	32.53%	56.36%	30.58%	57.73%	60.88%	443.85%	100.00%	-
DY	0.77	0.78	1.04	1.35	2.00	24.02	1.44	-9.89%
YoY %	-1.28%	-25.00%	-22.96%	-32.50%	-91.67%	1,568.06%	-	-
Horiz. %	53.47%	54.17%	72.22%	93.75%	138.89%	1,668.06%	100.00%	-
P/NAPS	0.87	0.74	0.96	0.78	0.45	0.34	0.49	10.03%
YoY %	17.57%	-22.92%	23.08%	73.33%	32.35%	-30.61%	-	-
Horiz. %	177.55%	151.02%	195.92%	159.18%	91.84%	69.39%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos