[DRBHCOM] YoY Cumulative Quarter Result on 31-Dec-2005 [#3]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -202.55%
YoY- -161.37%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/12/04 31/12/03 CAGR
Revenue 4,627,762 2,646,314 2,223,829 2,814,492 1,214,459 3,453,898 3,255,793 7.27%
PBT 834,240 316,879 126,044 -35,423 103,926 282,522 225,633 29.85%
Tax -64,876 -24,000 -18,709 -10,361 -52,718 -135,023 -147,374 -15.11%
NP 769,364 292,879 107,335 -45,784 51,208 147,499 78,259 57.87%
-
NP to SH 721,243 253,501 78,001 -90,526 51,208 147,499 78,259 55.84%
-
Tax Rate 7.78% 7.57% 14.84% - 50.73% 47.79% 65.32% -
Total Cost 3,858,398 2,353,435 2,116,494 2,860,276 1,163,251 3,306,399 3,177,534 3.95%
-
Net Worth 2,645,204 2,841,306 2,546,562 3,184,370 2,560,399 2,641,626 2,430,403 1.70%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/12/04 31/12/03 CAGR
Div 161,745 15,113 10,025 - - - - -
Div Payout % 22.43% 5.96% 12.85% - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/12/04 31/12/03 CAGR
Net Worth 2,645,204 2,841,306 2,546,562 3,184,370 2,560,399 2,641,626 2,430,403 1.70%
NOSH 1,213,396 1,007,555 1,002,583 985,873 980,996 982,017 972,161 4.52%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/12/04 31/12/03 CAGR
NP Margin 16.62% 11.07% 4.83% -1.63% 4.22% 4.27% 2.40% -
ROE 27.27% 8.92% 3.06% -2.84% 2.00% 5.58% 3.22% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/12/04 31/12/03 CAGR
RPS 381.39 262.65 221.81 285.48 123.80 351.71 334.90 2.63%
EPS 59.44 25.16 7.78 -9.18 5.22 15.02 8.05 49.09%
DPS 13.33 1.50 1.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 2.82 2.54 3.23 2.61 2.69 2.50 -2.69%
Adjusted Per Share Value based on latest NOSH - 986,259
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/12/04 31/12/03 CAGR
RPS 239.38 136.89 115.03 145.58 62.82 178.66 168.41 7.27%
EPS 37.31 13.11 4.03 -4.68 2.65 7.63 4.05 55.83%
DPS 8.37 0.78 0.52 0.00 0.00 0.00 0.00 -
NAPS 1.3683 1.4697 1.3173 1.6472 1.3244 1.3664 1.2572 1.70%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/12/04 31/12/03 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 30/06/04 31/12/04 31/12/03 -
Price 0.73 1.59 1.68 1.19 1.57 2.19 2.13 -
P/RPS 0.19 0.61 0.76 0.42 1.27 0.62 0.64 -21.54%
P/EPS 1.23 6.32 21.59 -12.96 30.08 14.58 26.46 -45.83%
EY 81.42 15.82 4.63 -7.72 3.32 6.86 3.78 84.65%
DY 18.26 0.94 0.60 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.56 0.66 0.37 0.60 0.81 0.85 -17.22%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/12/04 31/12/03 CAGR
Date 26/02/09 28/02/08 23/02/07 27/02/06 26/08/04 24/02/05 26/02/04 -
Price 0.74 1.39 2.24 1.45 1.93 2.11 2.36 -
P/RPS 0.19 0.53 1.01 0.51 1.56 0.60 0.70 -22.93%
P/EPS 1.24 5.52 28.79 -15.79 36.97 14.05 29.32 -46.84%
EY 80.32 18.10 3.47 -6.33 2.70 7.12 3.41 87.98%
DY 18.01 1.08 0.45 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.49 0.88 0.45 0.74 0.78 0.94 -18.38%

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