[DRBHCOM] QoQ Annualized Quarter Result on 30-Sep-2004 [#2]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 238.65%
YoY- 105.26%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 4,011,700 4,506,595 4,605,197 4,626,024 1,619,278 4,500,255 4,341,057 -5.12%
PBT 391,668 276,702 376,696 436,830 138,568 389,905 300,844 19.24%
Tax -25,476 -135,295 -180,030 -205,612 -70,290 -194,988 -196,498 -74.41%
NP 366,192 141,407 196,665 231,218 68,277 194,917 104,345 131.11%
-
NP to SH 222,940 141,407 196,665 231,218 68,277 194,917 104,345 65.96%
-
Tax Rate 6.50% 48.90% 47.79% 47.07% 50.73% 50.01% 65.32% -
Total Cost 3,645,508 4,365,188 4,408,532 4,394,806 1,551,001 4,305,338 4,236,712 -9.54%
-
Net Worth 1,970,464 2,643,397 2,641,626 2,610,525 2,560,399 2,503,431 2,430,403 -13.06%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - 29,480 - - - 24,352 - -
Div Payout % - 20.85% - - - 12.49% - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 1,970,464 2,643,397 2,641,626 2,610,525 2,560,399 2,503,431 2,430,403 -13.06%
NOSH 985,232 982,675 982,017 981,400 980,996 974,097 972,161 0.89%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 9.13% 3.14% 4.27% 5.00% 4.22% 4.33% 2.40% -
ROE 11.31% 5.35% 7.44% 8.86% 2.67% 7.79% 4.29% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 407.18 458.60 468.95 471.37 165.06 461.99 446.54 -5.97%
EPS 22.60 14.39 20.03 23.56 6.96 20.01 10.73 64.38%
DPS 0.00 3.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 2.00 2.69 2.69 2.66 2.61 2.57 2.50 -13.83%
Adjusted Per Share Value based on latest NOSH - 981,722
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 207.51 233.11 238.21 239.29 83.76 232.78 224.55 -5.12%
EPS 11.53 7.31 10.17 11.96 3.53 10.08 5.40 65.89%
DPS 0.00 1.52 0.00 0.00 0.00 1.26 0.00 -
NAPS 1.0193 1.3673 1.3664 1.3503 1.3244 1.2949 1.2572 -13.06%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.47 1.86 2.19 2.10 1.57 2.01 2.13 -
P/RPS 0.36 0.41 0.47 0.45 0.95 0.44 0.48 -17.46%
P/EPS 6.50 12.93 10.94 8.91 22.56 10.04 19.84 -52.50%
EY 15.39 7.74 9.14 11.22 4.43 9.96 5.04 110.62%
DY 0.00 1.61 0.00 0.00 0.00 1.24 0.00 -
P/NAPS 0.74 0.69 0.81 0.79 0.60 0.78 0.85 -8.83%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 30/05/05 24/02/05 29/11/04 26/08/04 31/05/04 26/02/04 -
Price 1.61 1.39 2.11 2.24 1.93 1.83 2.36 -
P/RPS 0.40 0.30 0.45 0.48 1.17 0.40 0.53 -17.12%
P/EPS 7.12 9.66 10.54 9.51 27.73 9.15 21.99 -52.88%
EY 14.05 10.35 9.49 10.52 3.61 10.93 4.55 112.19%
DY 0.00 2.16 0.00 0.00 0.00 1.37 0.00 -
P/NAPS 0.81 0.52 0.78 0.84 0.74 0.71 0.94 -9.45%

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