[DRBHCOM] YoY Cumulative Quarter Result on 30-Sep-2005 [#2]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 58.38%
YoY- -23.64%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 3,145,647 1,631,903 1,577,783 1,931,280 2,313,012 2,262,928 2,417,266 4.48%
PBT 745,596 129,633 69,458 150,557 218,415 171,111 202,831 24.20%
Tax -40,582 -20,935 -17,103 -12,706 -102,806 -114,787 -118,518 -16.34%
NP 705,014 108,698 52,355 137,851 115,609 56,324 84,313 42.42%
-
NP to SH 675,363 84,103 31,242 88,275 115,609 56,324 84,313 41.40%
-
Tax Rate 5.44% 16.15% 24.62% 8.44% 47.07% 67.08% 58.43% -
Total Cost 2,440,633 1,523,205 1,525,428 1,793,429 2,197,403 2,206,604 2,332,953 0.75%
-
Net Worth 3,445,832 2,669,137 2,513,378 1,971,019 2,610,525 2,375,108 1,892,183 10.49%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 134,306 15,108 - - - - - -
Div Payout % 19.89% 17.96% - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 3,445,832 2,669,137 2,513,378 1,971,019 2,610,525 2,375,108 1,892,183 10.49%
NOSH 1,007,553 1,007,221 1,001,346 985,509 981,400 969,432 946,091 1.05%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 22.41% 6.66% 3.32% 7.14% 5.00% 2.49% 3.49% -
ROE 19.60% 3.15% 1.24% 4.48% 4.43% 2.37% 4.46% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 312.21 162.02 157.57 195.97 235.68 233.43 255.50 3.39%
EPS 67.03 8.35 3.12 8.95 11.78 5.81 8.91 39.93%
DPS 13.33 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.42 2.65 2.51 2.00 2.66 2.45 2.00 9.34%
Adjusted Per Share Value based on latest NOSH - 985,893
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 162.71 84.41 81.61 99.90 119.64 117.05 125.04 4.48%
EPS 34.93 4.35 1.62 4.57 5.98 2.91 4.36 41.41%
DPS 6.95 0.78 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7824 1.3807 1.3001 1.0195 1.3503 1.2286 0.9788 10.49%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.88 1.92 1.44 1.57 2.10 2.30 1.82 -
P/RPS 0.28 1.19 0.91 0.80 0.89 0.99 0.71 -14.35%
P/EPS 1.31 22.99 46.15 17.53 17.83 39.59 20.42 -36.70%
EY 76.17 4.35 2.17 5.71 5.61 2.53 4.90 57.91%
DY 15.15 0.78 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.72 0.57 0.79 0.79 0.94 0.91 -18.82%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 26/11/08 30/11/07 28/11/06 28/11/05 29/11/04 21/11/03 28/11/02 -
Price 0.71 1.65 1.58 1.40 2.24 2.13 1.81 -
P/RPS 0.23 1.02 1.00 0.71 0.95 0.91 0.71 -17.11%
P/EPS 1.06 19.76 50.64 15.63 19.02 36.66 20.31 -38.84%
EY 94.41 5.06 1.97 6.40 5.26 2.73 4.92 63.54%
DY 18.77 0.91 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.62 0.63 0.70 0.84 0.87 0.91 -21.66%

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