[DRBHCOM] YoY Cumulative Quarter Result on 30-Sep-2010 [#2]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 83.78%
YoY- 165.03%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 6,703,895 6,998,471 3,059,441 3,201,259 3,150,980 3,145,647 1,631,903 26.52%
PBT 323,840 260,578 310,373 409,646 163,650 745,596 129,633 16.46%
Tax -112,968 -94,341 -80,372 -54,470 -48,869 -40,582 -20,935 32.40%
NP 210,872 166,237 230,001 355,176 114,781 705,014 108,698 11.66%
-
NP to SH 148,226 113,251 195,345 289,974 109,410 675,363 84,103 9.89%
-
Tax Rate 34.88% 36.20% 25.90% 13.30% 29.86% 5.44% 16.15% -
Total Cost 6,493,023 6,832,234 2,829,440 2,846,083 3,036,199 2,440,633 1,523,205 27.30%
-
Net Worth 7,075,647 6,321,684 5,106,047 4,832,900 4,233,355 3,445,832 2,669,137 17.62%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - 134,306 15,108 -
Div Payout % - - - - - 19.89% 17.96% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 7,075,647 6,321,684 5,106,047 4,832,900 4,233,355 3,445,832 2,669,137 17.62%
NOSH 1,933,237 1,933,237 1,934,108 1,933,160 1,933,038 1,007,553 1,007,221 11.46%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 3.15% 2.38% 7.52% 11.09% 3.64% 22.41% 6.66% -
ROE 2.09% 1.79% 3.83% 6.00% 2.58% 19.60% 3.15% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 346.77 362.01 158.18 165.60 163.01 312.21 162.02 13.50%
EPS 7.67 5.86 10.10 15.00 5.66 67.03 8.35 -1.40%
DPS 0.00 0.00 0.00 0.00 0.00 13.33 1.50 -
NAPS 3.66 3.27 2.64 2.50 2.19 3.42 2.65 5.52%
Adjusted Per Share Value based on latest NOSH - 1,932,616
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 346.77 362.01 158.25 165.59 162.99 162.71 84.41 26.52%
EPS 7.67 5.86 10.10 15.00 5.66 34.93 4.35 9.90%
DPS 0.00 0.00 0.00 0.00 0.00 6.95 0.78 -
NAPS 3.66 3.27 2.6412 2.4999 2.1898 1.7824 1.3807 17.62%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.66 2.33 1.74 1.25 1.16 0.88 1.92 -
P/RPS 0.77 0.64 1.10 0.75 0.71 0.28 1.19 -6.99%
P/EPS 34.69 39.77 17.23 8.33 20.49 1.31 22.99 7.09%
EY 2.88 2.51 5.80 12.00 4.88 76.17 4.35 -6.63%
DY 0.00 0.00 0.00 0.00 0.00 15.15 0.78 -
P/NAPS 0.73 0.71 0.66 0.50 0.53 0.26 0.72 0.22%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 29/11/12 24/11/11 25/11/10 26/11/09 26/11/08 30/11/07 -
Price 2.43 2.40 2.08 1.30 1.04 0.71 1.65 -
P/RPS 0.70 0.66 1.31 0.79 0.64 0.23 1.02 -6.07%
P/EPS 31.69 40.97 20.59 8.67 18.37 1.06 19.76 8.18%
EY 3.16 2.44 4.86 11.54 5.44 94.41 5.06 -7.54%
DY 0.00 0.00 0.00 0.00 0.00 18.77 0.91 -
P/NAPS 0.66 0.73 0.79 0.52 0.47 0.21 0.62 1.04%

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