[DRBHCOM] QoQ Cumulative Quarter Result on 30-Jun-2003 [#1]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -88.27%
YoY- -26.02%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 4,500,255 3,255,793 2,262,928 1,101,832 4,898,043 3,621,794 2,417,266 51.27%
PBT 389,905 225,633 171,111 83,610 457,826 303,043 202,831 54.54%
Tax -194,988 -147,374 -114,787 -59,364 -251,042 -194,902 -118,518 39.32%
NP 194,917 78,259 56,324 24,246 206,784 108,141 84,313 74.74%
-
NP to SH 194,917 78,259 56,324 24,246 206,784 108,141 84,313 74.74%
-
Tax Rate 50.01% 65.32% 67.08% 71.00% 54.83% 64.31% 58.43% -
Total Cost 4,305,338 3,177,534 2,206,604 1,077,586 4,691,259 3,513,653 2,332,953 50.39%
-
Net Worth 2,503,431 2,430,403 2,375,108 2,328,002 2,310,881 1,902,915 1,892,183 20.49%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 24,352 - - - 19,098 - - -
Div Payout % 12.49% - - - 9.24% - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 2,503,431 2,430,403 2,375,108 2,328,002 2,310,881 1,902,915 1,892,183 20.49%
NOSH 974,097 972,161 969,432 965,976 954,909 951,457 946,091 1.96%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 4.33% 2.40% 2.49% 2.20% 4.22% 2.99% 3.49% -
ROE 7.79% 3.22% 2.37% 1.04% 8.95% 5.68% 4.46% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 461.99 334.90 233.43 114.06 512.93 380.66 255.50 48.36%
EPS 20.01 8.05 5.81 2.51 21.66 11.36 8.91 71.40%
DPS 2.50 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 2.57 2.50 2.45 2.41 2.42 2.00 2.00 18.17%
Adjusted Per Share Value based on latest NOSH - 965,976
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 232.78 168.41 117.05 56.99 253.36 187.34 125.04 51.27%
EPS 10.08 4.05 2.91 1.25 10.70 5.59 4.36 74.75%
DPS 1.26 0.00 0.00 0.00 0.99 0.00 0.00 -
NAPS 1.2949 1.2572 1.2286 1.2042 1.1953 0.9843 0.9788 20.49%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.01 2.13 2.30 2.54 1.82 2.00 1.82 -
P/RPS 0.44 0.64 0.99 2.23 0.35 0.53 0.71 -27.29%
P/EPS 10.04 26.46 39.59 101.20 8.40 17.60 20.42 -37.67%
EY 9.96 3.78 2.53 0.99 11.90 5.68 4.90 60.39%
DY 1.24 0.00 0.00 0.00 1.10 0.00 0.00 -
P/NAPS 0.78 0.85 0.94 1.05 0.75 1.00 0.91 -9.75%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 26/02/04 21/11/03 29/08/03 30/05/03 27/02/03 28/11/02 -
Price 1.83 2.36 2.13 2.64 2.26 1.88 1.81 -
P/RPS 0.40 0.70 0.91 2.31 0.44 0.49 0.71 -31.76%
P/EPS 9.15 29.32 36.66 105.18 10.44 16.54 20.31 -41.20%
EY 10.93 3.41 2.73 0.95 9.58 6.05 4.92 70.17%
DY 1.37 0.00 0.00 0.00 0.88 0.00 0.00 -
P/NAPS 0.71 0.94 0.87 1.10 0.93 0.94 0.91 -15.23%

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