[DRBHCOM] QoQ Cumulative Quarter Result on 31-Mar-2005 [#4]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -4.13%
YoY- -27.45%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 2,814,492 1,931,280 1,002,925 4,506,595 3,453,898 2,313,012 1,214,459 74.85%
PBT -35,423 150,557 97,917 276,702 282,522 218,415 103,926 -
Tax -10,361 -12,706 -6,369 -135,295 -135,023 -102,806 -52,718 -66.09%
NP -45,784 137,851 91,548 141,407 147,499 115,609 51,208 -
-
NP to SH -90,526 88,275 55,735 141,407 147,499 115,609 51,208 -
-
Tax Rate - 8.44% 6.50% 48.90% 47.79% 47.07% 50.73% -
Total Cost 2,860,276 1,793,429 911,377 4,365,188 3,306,399 2,197,403 1,163,251 81.87%
-
Net Worth 3,184,370 1,971,019 1,970,464 2,643,397 2,641,626 2,610,525 2,560,399 15.60%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - 29,480 - - - -
Div Payout % - - - 20.85% - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 3,184,370 1,971,019 1,970,464 2,643,397 2,641,626 2,610,525 2,560,399 15.60%
NOSH 985,873 985,509 985,232 982,675 982,017 981,400 980,996 0.33%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -1.63% 7.14% 9.13% 3.14% 4.27% 5.00% 4.22% -
ROE -2.84% 4.48% 2.83% 5.35% 5.58% 4.43% 2.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 285.48 195.97 101.80 458.60 351.71 235.68 123.80 74.27%
EPS -9.18 8.95 5.65 14.39 15.02 11.78 5.22 -
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 3.23 2.00 2.00 2.69 2.69 2.66 2.61 15.22%
Adjusted Per Share Value based on latest NOSH - 982,580
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 145.58 99.90 51.88 233.11 178.66 119.64 62.82 74.85%
EPS -4.68 4.57 2.88 7.31 7.63 5.98 2.65 -
DPS 0.00 0.00 0.00 1.52 0.00 0.00 0.00 -
NAPS 1.6472 1.0195 1.0193 1.3673 1.3664 1.3503 1.3244 15.60%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.19 1.57 1.47 1.86 2.19 2.10 1.57 -
P/RPS 0.42 0.80 1.44 0.41 0.62 0.89 1.27 -52.08%
P/EPS -12.96 17.53 25.99 12.93 14.58 17.83 30.08 -
EY -7.72 5.71 3.85 7.74 6.86 5.61 3.32 -
DY 0.00 0.00 0.00 1.61 0.00 0.00 0.00 -
P/NAPS 0.37 0.79 0.74 0.69 0.81 0.79 0.60 -27.48%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 28/11/05 29/08/05 30/05/05 24/02/05 29/11/04 26/08/04 -
Price 1.45 1.40 1.61 1.39 2.11 2.24 1.93 -
P/RPS 0.51 0.71 1.58 0.30 0.60 0.95 1.56 -52.44%
P/EPS -15.79 15.63 28.46 9.66 14.05 19.02 36.97 -
EY -6.33 6.40 3.51 10.35 7.12 5.26 2.70 -
DY 0.00 0.00 0.00 2.16 0.00 0.00 0.00 -
P/NAPS 0.45 0.70 0.81 0.52 0.78 0.84 0.74 -28.15%

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