[DRBHCOM] YoY 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- 67.69%
YoY- 125.65%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 2,775,221 1,694,572 1,604,915 1,573,071 1,482,115 1,014,411 646,046 27.47%
PBT 462,604 115,171 157,280 175,457 88,644 187,246 56,586 41.88%
Tax -44,502 -22,014 -32,652 -44,309 -24,294 -3,065 -1,606 73.86%
NP 418,102 93,157 124,628 131,148 64,350 184,181 54,980 40.18%
-
NP to SH 391,467 79,576 110,098 103,528 45,880 169,398 46,759 42.45%
-
Tax Rate 9.62% 19.11% 20.76% 25.25% 27.41% 1.64% 2.84% -
Total Cost 2,357,119 1,601,415 1,480,287 1,441,923 1,417,765 830,230 591,066 25.90%
-
Net Worth 6,708,332 5,161,742 4,914,743 4,326,543 2,645,989 2,841,774 2,548,666 17.48%
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 38,698 28,972 - - 10,034 19.32%
Div Payout % 7.41% 48.59% 35.15% 27.99% - - 21.46% -
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 4,914,743 4,326,543 2,645,989 2,841,774 2,548,666 17.48%
NOSH 1,933,237 1,933,237 1,934,938 1,931,492 1,213,756 1,007,721 1,003,412 11.53%
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 15.07% 5.50% 7.77% 8.34% 4.34% 18.16% 8.51% -
ROE 5.84% 1.54% 2.24% 2.39% 1.73% 5.96% 1.83% -
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 143.55 87.65 82.94 81.44 122.11 100.66 64.38 14.28%
EPS 20.25 4.12 5.69 5.36 3.78 16.81 4.66 27.71%
DPS 1.50 2.00 2.00 1.50 0.00 0.00 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 143.55 87.65 83.02 81.37 76.66 52.47 33.42 27.46%
EPS 20.25 4.12 5.70 5.36 2.37 8.76 2.42 42.43%
DPS 1.50 2.00 2.00 1.50 0.00 0.00 0.52 19.29%
NAPS 3.47 2.67 2.5422 2.238 1.3687 1.47 1.3183 17.48%
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 1.90 2.33 2.34 1.24 0.60 1.58 2.61 -5.14%
P/EPS 13.48 49.56 34.09 18.84 19.31 9.46 36.05 -15.10%
EY 7.42 2.02 2.93 5.31 5.18 10.57 2.77 17.82%
DY 0.55 0.98 1.03 1.49 0.00 0.00 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 1.78 2.93 2.39 1.23 0.61 1.38 3.48 -10.56%
P/EPS 12.64 62.44 34.80 18.66 19.58 8.27 48.07 -19.94%
EY 7.91 1.60 2.87 5.36 5.11 12.09 2.08 24.91%
DY 0.59 0.78 1.01 1.50 0.00 0.00 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