[DRBHCOM] YoY Cumulative Quarter Result on 30-Sep-2011 [#2]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 114.51%
YoY- -32.63%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 6,949,448 6,703,895 6,998,471 3,059,441 3,201,259 3,150,980 3,145,647 14.11%
PBT 361,186 323,840 260,578 310,373 409,646 163,650 745,596 -11.37%
Tax -103,635 -112,968 -94,341 -80,372 -54,470 -48,869 -40,582 16.90%
NP 257,551 210,872 166,237 230,001 355,176 114,781 705,014 -15.44%
-
NP to SH 200,931 148,226 113,251 195,345 289,974 109,410 675,363 -18.28%
-
Tax Rate 28.69% 34.88% 36.20% 25.90% 13.30% 29.86% 5.44% -
Total Cost 6,691,897 6,493,023 6,832,234 2,829,440 2,846,083 3,036,199 2,440,633 18.29%
-
Net Worth 7,462,294 7,075,647 6,321,684 5,106,047 4,832,900 4,233,355 3,445,832 13.73%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - 134,306 -
Div Payout % - - - - - - 19.89% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 7,462,294 7,075,647 6,321,684 5,106,047 4,832,900 4,233,355 3,445,832 13.73%
NOSH 1,933,237 1,933,237 1,933,237 1,934,108 1,933,160 1,933,038 1,007,553 11.46%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 3.71% 3.15% 2.38% 7.52% 11.09% 3.64% 22.41% -
ROE 2.69% 2.09% 1.79% 3.83% 6.00% 2.58% 19.60% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 359.47 346.77 362.01 158.18 165.60 163.01 312.21 2.37%
EPS 10.39 7.67 5.86 10.10 15.00 5.66 67.03 -26.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 13.33 -
NAPS 3.86 3.66 3.27 2.64 2.50 2.19 3.42 2.03%
Adjusted Per Share Value based on latest NOSH - 1,934,656
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 359.47 346.77 362.01 158.25 165.59 162.99 162.71 14.11%
EPS 10.39 7.67 5.86 10.10 15.00 5.66 34.93 -18.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.95 -
NAPS 3.86 3.66 3.27 2.6412 2.4999 2.1898 1.7824 13.73%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.28 2.66 2.33 1.74 1.25 1.16 0.88 -
P/RPS 0.63 0.77 0.64 1.10 0.75 0.71 0.28 14.46%
P/EPS 21.94 34.69 39.77 17.23 8.33 20.49 1.31 59.91%
EY 4.56 2.88 2.51 5.80 12.00 4.88 76.17 -37.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 15.15 -
P/NAPS 0.59 0.73 0.71 0.66 0.50 0.53 0.26 14.62%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 28/11/13 29/11/12 24/11/11 25/11/10 26/11/09 26/11/08 -
Price 1.90 2.43 2.40 2.08 1.30 1.04 0.71 -
P/RPS 0.53 0.70 0.66 1.31 0.79 0.64 0.23 14.92%
P/EPS 18.28 31.69 40.97 20.59 8.67 18.37 1.06 60.70%
EY 5.47 3.16 2.44 4.86 11.54 5.44 94.41 -37.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 18.77 -
P/NAPS 0.49 0.66 0.73 0.79 0.52 0.47 0.21 15.15%

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