[DRBHCOM] YoY Cumulative Quarter Result on 30-Jun-2010 [#1]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -66.59%
YoY- 230.97%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 3,054,558 3,463,053 1,582,541 1,553,583 1,619,249 1,542,177 792,034 25.20%
PBT 96,216 97,915 146,314 223,475 86,988 650,444 63,872 7.06%
Tax -52,376 -44,530 -37,655 -23,252 -26,487 -22,254 -8,081 36.50%
NP 43,840 53,385 108,659 200,223 60,501 628,190 55,791 -3.93%
-
NP to SH 10,256 32,601 91,067 157,783 47,673 613,344 39,908 -20.24%
-
Tax Rate 54.44% 45.48% 25.74% 10.40% 30.45% 3.42% 12.65% -
Total Cost 3,010,718 3,409,668 1,473,882 1,353,360 1,558,748 913,987 736,243 26.42%
-
Net Worth 7,056,315 6,302,352 5,085,057 4,718,021 4,188,275 3,506,550 2,640,377 17.78%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - 134,316 - -
Div Payout % - - - - - 21.90% - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 7,056,315 6,302,352 5,085,057 4,718,021 4,188,275 3,506,550 2,640,377 17.78%
NOSH 1,933,237 1,933,237 1,933,481 1,933,615 1,930,080 1,007,629 1,007,777 11.45%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 1.44% 1.54% 6.87% 12.89% 3.74% 40.73% 7.04% -
ROE 0.15% 0.52% 1.79% 3.34% 1.14% 17.49% 1.51% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 158.00 179.13 81.85 80.35 83.90 153.05 78.59 12.33%
EPS 0.53 1.69 4.71 8.16 2.47 60.87 3.96 -28.45%
DPS 0.00 0.00 0.00 0.00 0.00 13.33 0.00 -
NAPS 3.65 3.26 2.63 2.44 2.17 3.48 2.62 5.67%
Adjusted Per Share Value based on latest NOSH - 1,933,615
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 158.00 179.13 81.86 80.36 83.76 79.77 40.97 25.20%
EPS 0.53 1.69 4.71 8.16 2.47 31.73 2.06 -20.23%
DPS 0.00 0.00 0.00 0.00 0.00 6.95 0.00 -
NAPS 3.65 3.26 2.6303 2.4405 2.1665 1.8138 1.3658 17.78%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.69 2.52 2.27 1.04 1.04 0.96 1.83 -
P/RPS 1.70 1.41 2.77 1.29 1.24 0.63 2.33 -5.11%
P/EPS 507.06 149.44 48.20 12.75 42.11 1.58 46.21 49.01%
EY 0.20 0.67 2.07 7.85 2.38 63.41 2.16 -32.71%
DY 0.00 0.00 0.00 0.00 0.00 13.89 0.00 -
P/NAPS 0.74 0.77 0.86 0.43 0.48 0.28 0.70 0.92%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 27/08/12 25/08/11 26/08/10 28/08/09 29/08/08 30/08/07 -
Price 2.60 2.55 2.07 1.08 1.14 0.99 1.74 -
P/RPS 1.65 1.42 2.53 1.34 1.36 0.65 2.21 -4.74%
P/EPS 490.10 151.21 43.95 13.24 46.15 1.63 43.94 49.42%
EY 0.20 0.66 2.28 7.56 2.17 61.48 2.28 -33.31%
DY 0.00 0.00 0.00 0.00 0.00 13.46 0.00 -
P/NAPS 0.71 0.78 0.79 0.44 0.53 0.28 0.66 1.22%

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