[DRBHCOM] YoY TTM Result on 30-Jun-2007 [#1]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 32.18%
YoY- 146.56%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 CAGR
Revenue 6,248,468 6,178,499 4,762,522 2,920,183 3,297,182 4,295,061 4,845,724 3.69%
PBT 794,381 211,487 962,645 221,547 -283,712 270,693 451,166 8.41%
Tax -111,394 -53,795 -38,517 -27,084 44,942 -88,946 -252,910 -11.04%
NP 682,987 157,692 924,128 194,463 -238,770 181,747 198,256 19.31%
-
NP to SH 582,408 94,836 865,831 125,664 -269,900 145,934 198,256 16.62%
-
Tax Rate 14.02% 25.44% 4.00% 12.22% - 32.86% 56.06% -
Total Cost 5,565,481 6,020,807 3,838,394 2,725,720 3,535,952 4,113,314 4,647,468 2.60%
-
Net Worth 4,718,021 4,188,275 3,506,550 2,640,377 2,504,569 1,970,464 2,328,002 10.60%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 CAGR
Div 77,324 34,825 184,680 35,288 19,785 29,477 19,096 22.09%
Div Payout % 13.28% 36.72% 21.33% 28.08% 0.00% 20.20% 9.63% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 CAGR
Net Worth 4,718,021 4,188,275 3,506,550 2,640,377 2,504,569 1,970,464 2,328,002 10.60%
NOSH 1,933,615 1,930,080 1,007,629 1,007,777 1,001,827 985,232 965,976 10.41%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 CAGR
NP Margin 10.93% 2.55% 19.40% 6.66% -7.24% 4.23% 4.09% -
ROE 12.34% 2.26% 24.69% 4.76% -10.78% 7.41% 8.52% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 CAGR
RPS 323.15 320.12 472.65 289.76 329.12 435.94 501.64 -6.08%
EPS 30.12 4.91 85.93 12.47 -26.94 14.81 20.52 5.63%
DPS 4.00 1.80 18.33 3.50 2.00 3.00 1.98 10.55%
NAPS 2.44 2.17 3.48 2.62 2.50 2.00 2.41 0.17%
Adjusted Per Share Value based on latest NOSH - 1,007,777
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 CAGR
RPS 323.21 319.59 246.35 151.05 170.55 222.17 250.65 3.69%
EPS 30.13 4.91 44.79 6.50 -13.96 7.55 10.26 16.62%
DPS 4.00 1.80 9.55 1.83 1.02 1.52 0.99 22.05%
NAPS 2.4405 2.1665 1.8138 1.3658 1.2955 1.0193 1.2042 10.60%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/03 -
Price 1.04 1.04 0.96 1.83 1.43 1.47 2.54 -
P/RPS 0.32 0.32 0.20 0.63 0.43 0.34 0.51 -6.43%
P/EPS 3.45 21.17 1.12 14.68 -5.31 9.92 12.38 -16.67%
EY 28.96 4.72 89.51 6.81 -18.84 10.08 8.08 19.98%
DY 3.85 1.73 19.09 1.91 1.40 2.04 0.78 25.59%
P/NAPS 0.43 0.48 0.28 0.70 0.57 0.74 1.05 -11.96%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 CAGR
Date 26/08/10 28/08/09 29/08/08 30/08/07 29/08/06 29/08/05 29/08/03 -
Price 1.08 1.14 0.99 1.74 1.54 1.61 2.64 -
P/RPS 0.33 0.36 0.21 0.60 0.47 0.37 0.53 -6.53%
P/EPS 3.59 23.20 1.15 13.95 -5.72 10.87 12.86 -16.65%
EY 27.89 4.31 86.80 7.17 -17.49 9.20 7.77 20.01%
DY 3.70 1.58 18.52 2.01 1.30 1.86 0.75 25.58%
P/NAPS 0.44 0.53 0.28 0.66 0.62 0.81 1.10 -12.26%

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