[DRBHCOM] QoQ Annualized Quarter Result on 31-Mar-2002 [#4]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- 110.17%
YoY- 12.76%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 4,829,058 4,834,532 4,616,604 4,329,289 4,079,268 3,825,338 3,522,716 23.33%
PBT 404,057 405,662 361,080 391,108 318,072 197,282 116,840 128.16%
Tax -259,869 -237,036 -229,984 -214,996 -234,278 -210,830 -116,840 70.14%
NP 144,188 168,626 131,096 176,112 83,793 -13,548 0 -
-
NP to SH 144,188 168,626 131,096 176,112 83,793 -13,548 -42,196 -
-
Tax Rate 64.31% 58.43% 63.69% 54.97% 73.66% 106.87% 100.00% -
Total Cost 4,684,870 4,665,906 4,485,508 4,153,177 3,995,474 3,838,886 3,522,716 20.87%
-
Net Worth 1,902,915 1,892,183 1,867,956 2,265,642 2,210,536 2,142,048 2,127,987 -7.16%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - 18,271 - - - -
Div Payout % - - - 10.37% - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 1,902,915 1,892,183 1,867,956 2,265,642 2,210,536 2,142,048 2,127,987 -7.16%
NOSH 951,457 946,091 933,978 913,565 913,444 915,405 909,396 3.05%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 2.99% 3.49% 2.84% 4.07% 2.05% -0.35% 0.00% -
ROE 7.58% 8.91% 7.02% 7.77% 3.79% -0.63% -1.98% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 507.54 511.00 494.29 473.89 446.58 417.88 387.37 19.67%
EPS 15.15 17.82 14.04 19.28 9.17 -1.48 -4.64 -
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.00 2.48 2.42 2.34 2.34 -9.91%
Adjusted Per Share Value based on latest NOSH - 913,632
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 249.79 250.07 238.80 223.94 211.01 197.87 182.22 23.33%
EPS 7.46 8.72 6.78 9.11 4.33 -0.70 -2.18 -
DPS 0.00 0.00 0.00 0.95 0.00 0.00 0.00 -
NAPS 0.9843 0.9788 0.9662 1.1719 1.1434 1.108 1.1007 -7.16%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 2.00 1.82 2.32 2.13 1.34 1.08 0.94 -
P/RPS 0.39 0.36 0.47 0.45 0.30 0.26 0.24 38.09%
P/EPS 13.20 10.21 16.53 11.05 14.61 -72.97 -20.26 -
EY 7.58 9.79 6.05 9.05 6.85 -1.37 -4.94 -
DY 0.00 0.00 0.00 0.94 0.00 0.00 0.00 -
P/NAPS 1.00 0.91 1.16 0.86 0.55 0.46 0.40 83.89%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 28/11/02 29/08/02 31/05/02 07/02/02 27/11/01 29/08/01 -
Price 1.88 1.81 2.34 2.43 1.66 1.34 1.48 -
P/RPS 0.37 0.35 0.47 0.51 0.37 0.32 0.38 -1.75%
P/EPS 12.41 10.16 16.67 12.61 18.10 -90.54 -31.90 -
EY 8.06 9.85 6.00 7.93 5.53 -1.10 -3.14 -
DY 0.00 0.00 0.00 0.82 0.00 0.00 0.00 -
P/NAPS 0.94 0.91 1.17 0.98 0.69 0.57 0.63 30.47%

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