[DRBHCOM] YoY TTM Result on 31-Mar-2006 [#4]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
02-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- -131.3%
YoY- -258.04%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 6,101,427 4,012,379 2,905,421 3,522,835 4,506,595 4,500,255 4,898,043 3.72%
PBT 774,943 376,073 187,131 -215,251 276,702 389,905 457,826 9.15%
Tax -49,562 -24,344 -30,600 50,170 -135,295 -194,988 -251,042 -23.67%
NP 725,381 351,729 156,531 -165,081 141,407 194,917 206,784 23.24%
-
NP to SH 660,507 292,395 95,073 -223,482 141,407 194,917 206,784 21.33%
-
Tax Rate 6.40% 6.47% 16.35% - 48.90% 50.01% 54.83% -
Total Cost 5,376,046 3,660,650 2,748,890 3,687,916 4,365,188 4,305,338 4,691,259 2.29%
-
Net Worth 2,995,009 2,911,675 2,606,257 2,433,648 2,643,141 2,504,687 2,310,708 4.41%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 169,142 50,363 35,288 19,785 29,477 24,364 19,096 43.79%
Div Payout % 25.61% 17.22% 37.12% 0.00% 20.85% 12.50% 9.24% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 2,995,009 2,911,675 2,606,257 2,433,648 2,643,141 2,504,687 2,310,708 4.41%
NOSH 1,393,027 1,007,500 1,010,177 989,288 982,580 974,586 954,838 6.49%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 11.89% 8.77% 5.39% -4.69% 3.14% 4.33% 4.22% -
ROE 22.05% 10.04% 3.65% -9.18% 5.35% 7.78% 8.95% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 438.00 398.25 287.61 356.10 458.65 461.76 512.97 -2.59%
EPS 47.42 29.02 9.41 -22.59 14.39 20.00 21.66 13.93%
DPS 12.14 5.00 3.50 2.00 3.00 2.50 2.00 35.02%
NAPS 2.15 2.89 2.58 2.46 2.69 2.57 2.42 -1.95%
Adjusted Per Share Value based on latest NOSH - 989,288
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 315.61 207.55 150.29 182.22 233.11 232.78 253.36 3.72%
EPS 34.17 15.12 4.92 -11.56 7.31 10.08 10.70 21.32%
DPS 8.75 2.61 1.83 1.02 1.52 1.26 0.99 43.74%
NAPS 1.5492 1.5061 1.3481 1.2588 1.3672 1.2956 1.1953 4.41%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.69 1.27 1.95 1.44 1.86 2.01 1.82 -
P/RPS 0.16 0.32 0.68 0.40 0.41 0.44 0.35 -12.22%
P/EPS 1.46 4.38 20.72 -6.37 12.92 10.05 8.40 -25.27%
EY 68.72 22.85 4.83 -15.69 7.74 9.95 11.90 33.90%
DY 17.60 3.94 1.79 1.39 1.61 1.24 1.10 58.67%
P/NAPS 0.32 0.44 0.76 0.59 0.69 0.78 0.75 -13.22%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 28/05/09 29/05/08 30/05/07 02/06/06 30/05/05 31/05/04 30/05/03 -
Price 0.99 1.19 1.79 1.72 1.39 1.83 2.26 -
P/RPS 0.23 0.30 0.62 0.48 0.30 0.40 0.44 -10.23%
P/EPS 2.09 4.10 19.02 -7.61 9.66 9.15 10.44 -23.49%
EY 47.89 24.39 5.26 -13.13 10.35 10.93 9.58 30.72%
DY 12.26 4.20 1.96 1.16 2.16 1.37 0.88 55.05%
P/NAPS 0.46 0.41 0.69 0.70 0.52 0.71 0.93 -11.06%

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