[DRBHCOM] YoY Quarter Result on 31-Dec-2006 [#3]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
23-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 113.27%
YoY- 126.15%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/12/04 CAGR
Revenue 1,573,071 1,482,115 1,014,411 646,046 883,212 1,214,459 1,140,886 6.63%
PBT 175,457 88,644 187,246 56,586 -185,980 103,926 64,107 22.29%
Tax -44,309 -24,294 -3,065 -1,606 2,345 -52,718 -32,217 6.57%
NP 131,148 64,350 184,181 54,980 -183,635 51,208 31,890 32.66%
-
NP to SH 103,528 45,880 169,398 46,759 -178,801 51,208 31,890 26.53%
-
Tax Rate 25.25% 27.41% 1.64% 2.84% - 50.73% 50.26% -
Total Cost 1,441,923 1,417,765 830,230 591,066 1,066,847 1,163,251 1,108,996 5.38%
-
Net Worth 4,326,543 2,645,989 2,841,774 2,548,666 3,185,617 2,560,399 2,639,510 10.38%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/12/04 CAGR
Div 28,972 - - 10,034 - - - -
Div Payout % 27.99% - - 21.46% - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/12/04 CAGR
Net Worth 4,326,543 2,645,989 2,841,774 2,548,666 3,185,617 2,560,399 2,639,510 10.38%
NOSH 1,931,492 1,213,756 1,007,721 1,003,412 986,259 980,996 981,230 14.49%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/12/04 CAGR
NP Margin 8.34% 4.34% 18.16% 8.51% -20.79% 4.22% 2.80% -
ROE 2.39% 1.73% 5.96% 1.83% -5.61% 2.00% 1.21% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/12/04 CAGR
RPS 81.44 122.11 100.66 64.38 89.55 123.80 116.27 -6.86%
EPS 5.36 3.78 16.81 4.66 -18.13 5.22 3.25 10.51%
DPS 1.50 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 2.24 2.18 2.82 2.54 3.23 2.61 2.69 -3.59%
Adjusted Per Share Value based on latest NOSH - 1,003,412
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/12/04 CAGR
RPS 81.37 76.66 52.47 33.42 45.69 62.82 59.01 6.63%
EPS 5.36 2.37 8.76 2.42 -9.25 2.65 1.65 26.55%
DPS 1.50 0.00 0.00 0.52 0.00 0.00 0.00 -
NAPS 2.238 1.3687 1.47 1.3183 1.6478 1.3244 1.3653 10.38%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/12/04 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 30/06/04 31/12/04 -
Price 1.01 0.73 1.59 1.68 1.19 1.57 2.19 -
P/RPS 1.24 0.60 1.58 2.61 1.33 1.27 1.88 -7.98%
P/EPS 18.84 19.31 9.46 36.05 -6.56 30.08 67.38 -22.48%
EY 5.31 5.18 10.57 2.77 -15.23 3.32 1.48 29.09%
DY 1.49 0.00 0.00 0.60 0.00 0.00 0.00 -
P/NAPS 0.45 0.33 0.56 0.66 0.37 0.60 0.81 -11.08%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/12/04 CAGR
Date 25/02/10 26/02/09 28/02/08 23/02/07 27/02/06 26/08/04 24/02/05 -
Price 1.00 0.74 1.39 2.24 1.45 1.93 2.11 -
P/RPS 1.23 0.61 1.38 3.48 1.62 1.56 1.81 -7.43%
P/EPS 18.66 19.58 8.27 48.07 -8.00 36.97 64.92 -22.05%
EY 5.36 5.11 12.09 2.08 -12.50 2.70 1.54 28.31%
DY 1.50 0.00 0.00 0.45 0.00 0.00 0.00 -
P/NAPS 0.45 0.34 0.49 0.88 0.45 0.74 0.78 -10.41%

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