[DRBHCOM] YoY Quarter Result on 31-Mar-2007 [#4]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- -63.49%
YoY- 112.84%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 1,590,083 1,473,665 1,366,065 681,592 708,343 1,052,697 1,244,462 4.16%
PBT 318,787 -59,297 59,194 61,087 -179,828 -5,820 164,272 11.67%
Tax -21,451 15,314 -344 -11,891 60,531 -272 -47,614 -12.43%
NP 297,336 -43,983 58,850 49,196 -119,297 -6,092 116,658 16.86%
-
NP to SH 259,360 -60,736 38,894 17,072 -132,956 -6,092 116,658 14.23%
-
Tax Rate 6.73% - 0.58% 19.47% - - 28.98% -
Total Cost 1,292,747 1,517,648 1,307,215 632,396 827,640 1,058,789 1,127,804 2.29%
-
Net Worth 4,583,767 2,995,009 2,911,675 2,606,257 2,433,648 2,643,141 2,504,687 10.59%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 48,351 34,825 35,262 25,254 19,785 29,477 24,364 12.09%
Div Payout % 18.64% 0.00% 90.66% 147.93% 0.00% 0.00% 20.89% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 4,583,767 2,995,009 2,911,675 2,606,257 2,433,648 2,643,141 2,504,687 10.59%
NOSH 1,934,079 1,393,027 1,007,500 1,010,177 989,288 982,580 974,586 12.09%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 18.70% -2.98% 4.31% 7.22% -16.84% -0.58% 9.37% -
ROE 5.66% -2.03% 1.34% 0.66% -5.46% -0.23% 4.66% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 82.21 105.79 135.59 67.47 71.60 107.14 127.69 -7.07%
EPS 13.41 -4.36 3.86 1.69 -13.44 -0.62 11.97 1.91%
DPS 2.50 2.50 3.50 2.50 2.00 3.00 2.50 0.00%
NAPS 2.37 2.15 2.89 2.58 2.46 2.69 2.57 -1.34%
Adjusted Per Share Value based on latest NOSH - 1,010,177
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 82.25 76.23 70.66 35.26 36.64 54.45 64.37 4.16%
EPS 13.42 -3.14 2.01 0.88 -6.88 -0.32 6.03 14.25%
DPS 2.50 1.80 1.82 1.31 1.02 1.52 1.26 12.09%
NAPS 2.371 1.5492 1.5061 1.3481 1.2588 1.3672 1.2956 10.59%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.16 0.69 1.27 1.95 1.44 1.86 2.01 -
P/RPS 1.41 0.65 0.94 2.89 2.01 1.74 1.57 -1.77%
P/EPS 8.65 -15.83 32.90 115.38 -10.71 -300.00 16.79 -10.46%
EY 11.56 -6.32 3.04 0.87 -9.33 -0.33 5.96 11.66%
DY 2.16 3.62 2.76 1.28 1.39 1.61 1.24 9.68%
P/NAPS 0.49 0.32 0.44 0.76 0.59 0.69 0.78 -7.45%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 28/05/09 29/05/08 30/05/07 02/06/06 30/05/05 31/05/04 -
Price 0.97 0.99 1.19 1.79 1.72 1.39 1.83 -
P/RPS 1.18 0.94 0.88 2.65 2.40 1.30 1.43 -3.15%
P/EPS 7.23 -22.71 30.83 105.92 -12.80 -224.19 15.29 -11.72%
EY 13.82 -4.40 3.24 0.94 -7.81 -0.45 6.54 13.27%
DY 2.58 2.53 2.94 1.40 1.16 2.16 1.37 11.12%
P/NAPS 0.41 0.46 0.41 0.69 0.70 0.52 0.71 -8.74%

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