[DRBHCOM] YoY Cumulative Quarter Result on 30-Jun-2007 [#1]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -58.02%
YoY- 328.34%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 CAGR
Revenue 1,553,583 1,619,249 1,542,177 792,034 777,272 1,002,925 1,101,832 5.02%
PBT 223,475 86,988 650,444 63,872 29,456 97,917 83,610 15.06%
Tax -23,252 -26,487 -22,254 -8,081 -11,597 -6,369 -59,364 -12.52%
NP 200,223 60,501 628,190 55,791 17,859 91,548 24,246 35.16%
-
NP to SH 157,783 47,673 613,344 39,908 9,317 55,735 24,246 30.65%
-
Tax Rate 10.40% 30.45% 3.42% 12.65% 39.37% 6.50% 71.00% -
Total Cost 1,353,360 1,558,748 913,987 736,243 759,413 911,377 1,077,586 3.30%
-
Net Worth 4,718,021 4,188,275 3,506,550 2,640,377 2,504,569 1,970,464 2,328,002 10.60%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 CAGR
Div - - 134,316 - - - - -
Div Payout % - - 21.90% - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 CAGR
Net Worth 4,718,021 4,188,275 3,506,550 2,640,377 2,504,569 1,970,464 2,328,002 10.60%
NOSH 1,933,615 1,930,080 1,007,629 1,007,777 1,001,827 985,232 965,976 10.41%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 CAGR
NP Margin 12.89% 3.74% 40.73% 7.04% 2.30% 9.13% 2.20% -
ROE 3.34% 1.14% 17.49% 1.51% 0.37% 2.83% 1.04% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 CAGR
RPS 80.35 83.90 153.05 78.59 77.59 101.80 114.06 -4.87%
EPS 8.16 2.47 60.87 3.96 0.93 5.65 2.51 18.32%
DPS 0.00 0.00 13.33 0.00 0.00 0.00 0.00 -
NAPS 2.44 2.17 3.48 2.62 2.50 2.00 2.41 0.17%
Adjusted Per Share Value based on latest NOSH - 1,007,777
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 CAGR
RPS 80.36 83.76 79.77 40.97 40.21 51.88 56.99 5.02%
EPS 8.16 2.47 31.73 2.06 0.48 2.88 1.25 30.70%
DPS 0.00 0.00 6.95 0.00 0.00 0.00 0.00 -
NAPS 2.4405 2.1665 1.8138 1.3658 1.2955 1.0193 1.2042 10.60%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/03 -
Price 1.04 1.04 0.96 1.83 1.43 1.47 2.54 -
P/RPS 1.29 1.24 0.63 2.33 1.84 1.44 2.23 -7.51%
P/EPS 12.75 42.11 1.58 46.21 153.76 25.99 101.20 -25.59%
EY 7.85 2.38 63.41 2.16 0.65 3.85 0.99 34.38%
DY 0.00 0.00 13.89 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.48 0.28 0.70 0.57 0.74 1.05 -11.96%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 CAGR
Date 26/08/10 28/08/09 29/08/08 30/08/07 29/08/06 29/08/05 29/08/03 -
Price 1.08 1.14 0.99 1.74 1.54 1.61 2.64 -
P/RPS 1.34 1.36 0.65 2.21 1.98 1.58 2.31 -7.47%
P/EPS 13.24 46.15 1.63 43.94 165.59 28.46 105.18 -25.60%
EY 7.56 2.17 61.48 2.28 0.60 3.51 0.95 34.45%
DY 0.00 0.00 13.46 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.53 0.28 0.66 0.62 0.81 1.10 -12.26%

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