[DRBHCOM] YoY 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- -16.22%
YoY- 114.12%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 3,649,337 3,535,418 1,476,900 1,647,676 1,531,731 1,603,470 839,869 27.71%
PBT 227,624 162,663 164,059 186,171 76,662 95,152 65,761 22.96%
Tax -60,592 -49,811 -42,717 -31,218 -22,382 -18,328 -12,854 29.45%
NP 167,032 112,852 121,342 154,953 54,280 76,824 52,907 21.09%
-
NP to SH 137,970 80,650 104,278 132,191 61,737 62,019 44,195 20.87%
-
Tax Rate 26.62% 30.62% 26.04% 16.77% 29.20% 19.26% 19.55% -
Total Cost 3,482,305 3,422,566 1,355,558 1,492,723 1,477,451 1,526,646 786,962 28.10%
-
Net Worth 7,075,647 6,321,684 5,107,494 4,831,542 4,238,370 3,443,262 2,667,807 17.63%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - 15,100 -
Div Payout % - - - - - - 34.17% -
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 5,107,494 4,831,542 4,238,370 3,443,262 2,667,807 17.63%
NOSH 1,933,237 1,933,237 1,934,656 1,932,616 1,935,329 1,006,801 1,006,719 11.47%
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 4.58% 3.19% 8.22% 9.40% 3.54% 4.79% 6.30% -
ROE 1.95% 1.28% 2.04% 2.74% 1.46% 1.80% 1.66% -
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 188.77 182.88 76.34 85.26 79.15 159.26 83.43 14.56%
EPS 7.14 4.17 5.39 6.84 3.19 6.16 4.39 8.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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 188.77 182.88 76.40 85.23 79.23 82.94 43.44 27.71%
EPS 7.14 4.17 5.39 6.84 3.19 3.21 2.29 20.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.78 -
NAPS 3.66 3.27 2.6419 2.4992 2.1924 1.7811 1.38 17.63%
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 1.41 1.27 2.28 1.47 1.47 0.55 2.30 -7.82%
P/EPS 37.27 55.85 32.28 18.27 36.36 14.29 43.74 -2.63%
EY 2.68 1.79 3.10 5.47 2.75 7.00 2.29 2.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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 1.29 1.31 2.72 1.52 1.31 0.45 1.98 -6.88%
P/EPS 34.05 57.53 38.59 19.01 32.60 11.53 37.59 -1.63%
EY 2.94 1.74 2.59 5.26 3.07 8.68 2.66 1.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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