[DRBHCOM] YoY Cumulative Quarter Result on 30-Sep-2009 [#2]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 129.5%
YoY- -83.8%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 6,998,471 3,059,441 3,201,259 3,150,980 3,145,647 1,631,903 1,577,783 28.15%
PBT 260,578 310,373 409,646 163,650 745,596 129,633 69,458 24.62%
Tax -94,341 -80,372 -54,470 -48,869 -40,582 -20,935 -17,103 32.88%
NP 166,237 230,001 355,176 114,781 705,014 108,698 52,355 21.21%
-
NP to SH 113,251 195,345 289,974 109,410 675,363 84,103 31,242 23.91%
-
Tax Rate 36.20% 25.90% 13.30% 29.86% 5.44% 16.15% 24.62% -
Total Cost 6,832,234 2,829,440 2,846,083 3,036,199 2,440,633 1,523,205 1,525,428 28.35%
-
Net Worth 6,321,684 5,106,047 4,832,900 4,233,355 3,445,832 2,669,137 2,513,378 16.60%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - 134,306 15,108 - -
Div Payout % - - - - 19.89% 17.96% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 6,321,684 5,106,047 4,832,900 4,233,355 3,445,832 2,669,137 2,513,378 16.60%
NOSH 1,933,237 1,934,108 1,933,160 1,933,038 1,007,553 1,007,221 1,001,346 11.57%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 2.38% 7.52% 11.09% 3.64% 22.41% 6.66% 3.32% -
ROE 1.79% 3.83% 6.00% 2.58% 19.60% 3.15% 1.24% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 362.01 158.18 165.60 163.01 312.21 162.02 157.57 14.85%
EPS 5.86 10.10 15.00 5.66 67.03 8.35 3.12 11.06%
DPS 0.00 0.00 0.00 0.00 13.33 1.50 0.00 -
NAPS 3.27 2.64 2.50 2.19 3.42 2.65 2.51 4.50%
Adjusted Per Share Value based on latest NOSH - 1,935,329
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 362.01 158.25 165.59 162.99 162.71 84.41 81.61 28.15%
EPS 5.86 10.10 15.00 5.66 34.93 4.35 1.62 23.87%
DPS 0.00 0.00 0.00 0.00 6.95 0.78 0.00 -
NAPS 3.27 2.6412 2.4999 2.1898 1.7824 1.3807 1.3001 16.60%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.33 1.74 1.25 1.16 0.88 1.92 1.44 -
P/RPS 0.64 1.10 0.75 0.71 0.28 1.19 0.91 -5.69%
P/EPS 39.77 17.23 8.33 20.49 1.31 22.99 46.15 -2.44%
EY 2.51 5.80 12.00 4.88 76.17 4.35 2.17 2.45%
DY 0.00 0.00 0.00 0.00 15.15 0.78 0.00 -
P/NAPS 0.71 0.66 0.50 0.53 0.26 0.72 0.57 3.72%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 24/11/11 25/11/10 26/11/09 26/11/08 30/11/07 28/11/06 -
Price 2.40 2.08 1.30 1.04 0.71 1.65 1.58 -
P/RPS 0.66 1.31 0.79 0.64 0.23 1.02 1.00 -6.68%
P/EPS 40.97 20.59 8.67 18.37 1.06 19.76 50.64 -3.46%
EY 2.44 4.86 11.54 5.44 94.41 5.06 1.97 3.62%
DY 0.00 0.00 0.00 0.00 18.77 0.91 0.00 -
P/NAPS 0.73 0.79 0.52 0.47 0.21 0.62 0.63 2.48%

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