[DRBHCOM] YoY Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 94.62%
YoY- -70.48%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 9,773,692 4,754,013 4,806,174 4,724,051 4,627,762 2,646,314 2,223,829 27.95%
PBT 723,182 425,544 566,926 339,107 834,240 316,879 126,044 33.76%
Tax -138,843 -102,386 -87,122 -93,178 -64,876 -24,000 -18,709 39.61%
NP 584,339 323,158 479,804 245,929 769,364 292,879 107,335 32.59%
-
NP to SH 504,718 274,921 400,072 212,938 721,243 253,501 78,001 36.46%
-
Tax Rate 19.20% 24.06% 15.37% 27.48% 7.78% 7.57% 14.84% -
Total Cost 9,189,353 4,430,855 4,326,370 4,478,122 3,858,398 2,353,435 2,116,494 27.69%
-
Net Worth 6,708,332 5,161,742 4,911,468 4,328,322 2,645,204 2,841,306 2,546,562 17.50%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 28,998 38,664 38,672 28,984 161,745 15,113 10,025 19.34%
Div Payout % 5.75% 14.06% 9.67% 13.61% 22.43% 5.96% 12.85% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 6,708,332 5,161,742 4,911,468 4,328,322 2,645,204 2,841,306 2,546,562 17.50%
NOSH 1,933,237 1,933,237 1,933,649 1,932,286 1,213,396 1,007,555 1,002,583 11.55%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 5.98% 6.80% 9.98% 5.21% 16.62% 11.07% 4.83% -
ROE 7.52% 5.33% 8.15% 4.92% 27.27% 8.92% 3.06% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 505.56 245.91 248.55 244.48 381.39 262.65 221.81 14.70%
EPS 26.11 14.22 20.69 11.02 59.44 25.16 7.78 22.33%
DPS 1.50 2.00 2.00 1.50 13.33 1.50 1.00 6.98%
NAPS 3.47 2.67 2.54 2.24 2.18 2.82 2.54 5.33%
Adjusted Per Share Value based on latest NOSH - 1,931,492
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 505.56 245.91 248.61 244.36 239.38 136.89 115.03 27.95%
EPS 26.11 14.22 20.69 11.01 37.31 13.11 4.03 36.49%
DPS 1.50 2.00 2.00 1.50 8.37 0.78 0.52 19.29%
NAPS 3.47 2.67 2.5405 2.2389 1.3683 1.4697 1.3173 17.50%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.73 2.04 1.94 1.01 0.73 1.59 1.68 -
P/RPS 0.54 0.83 0.78 0.41 0.19 0.61 0.76 -5.53%
P/EPS 10.46 14.35 9.38 9.17 1.23 6.32 21.59 -11.36%
EY 9.56 6.97 10.66 10.91 81.42 15.82 4.63 12.83%
DY 0.55 0.98 1.03 1.49 18.26 0.94 0.60 -1.43%
P/NAPS 0.79 0.76 0.76 0.45 0.33 0.56 0.66 3.03%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 24/02/12 25/02/11 25/02/10 26/02/09 28/02/08 23/02/07 -
Price 2.56 2.57 1.98 1.00 0.74 1.39 2.24 -
P/RPS 0.51 1.05 0.80 0.41 0.19 0.53 1.01 -10.75%
P/EPS 9.81 18.07 9.57 9.07 1.24 5.52 28.79 -16.41%
EY 10.20 5.53 10.45 11.02 80.32 18.10 3.47 19.66%
DY 0.59 0.78 1.01 1.50 18.01 1.08 0.45 4.61%
P/NAPS 0.74 0.96 0.78 0.45 0.34 0.49 0.88 -2.84%

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