[DRBHCOM] YoY TTM Result on 31-Dec-2005 [#3]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -184.7%
YoY- -136.58%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/12/04 31/12/03 CAGR
Revenue 5,993,827 3,327,906 2,932,172 3,867,189 4,612,882 4,698,360 4,532,042 5.74%
PBT 893,434 377,966 -53,784 -41,243 410,221 446,794 380,416 18.59%
Tax -65,220 -35,891 41,822 -10,633 -188,342 -182,637 -203,514 -20.33%
NP 828,214 342,075 -11,962 -51,876 221,879 264,157 176,902 36.12%
-
NP to SH 760,137 270,573 -54,955 -96,618 221,879 264,157 176,902 33.81%
-
Tax Rate 7.30% 9.50% - - 45.91% 40.88% 53.50% -
Total Cost 5,165,613 2,985,831 2,944,134 3,919,065 4,391,003 4,434,203 4,355,140 3.46%
-
Net Worth 2,645,989 2,841,774 2,548,666 3,185,617 2,560,399 2,639,510 2,426,438 1.74%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/12/04 31/12/03 CAGR
Div 169,579 40,355 29,819 29,477 24,364 24,364 19,096 54.69%
Div Payout % 22.31% 14.91% 0.00% 0.00% 10.98% 9.22% 10.80% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/12/04 31/12/03 CAGR
Net Worth 2,645,989 2,841,774 2,548,666 3,185,617 2,560,399 2,639,510 2,426,438 1.74%
NOSH 1,213,756 1,007,721 1,003,412 986,259 980,996 981,230 970,575 4.56%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/12/04 31/12/03 CAGR
NP Margin 13.82% 10.28% -0.41% -1.34% 4.81% 5.62% 3.90% -
ROE 28.73% 9.52% -2.16% -3.03% 8.67% 10.01% 7.29% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/12/04 31/12/03 CAGR
RPS 493.82 330.24 292.22 392.11 470.22 478.82 466.94 1.12%
EPS 62.63 26.85 -5.48 -9.80 22.62 26.92 18.23 27.96%
DPS 13.97 4.00 3.00 3.00 2.50 2.50 2.00 47.45%
NAPS 2.18 2.82 2.54 3.23 2.61 2.69 2.50 -2.69%
Adjusted Per Share Value based on latest NOSH - 986,259
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/12/04 31/12/03 CAGR
RPS 310.04 172.14 151.67 200.04 238.61 243.03 234.43 5.74%
EPS 39.32 14.00 -2.84 -5.00 11.48 13.66 9.15 33.81%
DPS 8.77 2.09 1.54 1.52 1.26 1.26 0.99 54.61%
NAPS 1.3687 1.47 1.3183 1.6478 1.3244 1.3653 1.2551 1.74%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/12/04 31/12/03 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 30/06/04 31/12/04 31/12/03 -
Price 0.73 1.59 1.68 1.19 1.57 2.19 2.13 -
P/RPS 0.15 0.48 0.57 0.30 0.33 0.46 0.46 -20.05%
P/EPS 1.17 5.92 -30.67 -12.15 6.94 8.13 11.69 -36.86%
EY 85.79 16.89 -3.26 -8.23 14.41 12.29 8.56 58.47%
DY 19.14 2.52 1.79 2.52 1.59 1.14 0.94 82.58%
P/NAPS 0.33 0.56 0.66 0.37 0.60 0.81 0.85 -17.22%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 30/06/04 31/12/04 31/12/03 CAGR
Date 26/02/09 28/02/08 23/02/07 27/02/06 26/08/04 24/02/05 26/02/04 -
Price 0.74 1.39 2.24 1.45 1.93 2.11 2.36 -
P/RPS 0.15 0.42 0.77 0.37 0.41 0.44 0.51 -21.68%
P/EPS 1.18 5.18 -40.90 -14.80 8.53 7.84 12.95 -38.03%
EY 84.63 19.32 -2.45 -6.76 11.72 12.76 7.72 61.34%
DY 18.88 2.88 1.34 2.07 1.30 1.18 0.85 85.78%
P/NAPS 0.34 0.49 0.88 0.45 0.74 0.78 0.94 -18.38%

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