[DRBHCOM] QoQ Quarter Result on 30-Sep-2005 [#2]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -41.62%
YoY- -49.47%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 777,272 708,343 883,212 928,355 1,002,925 1,052,697 1,140,886 -22.62%
PBT 29,456 -179,828 -185,980 52,640 97,917 -5,820 64,107 -40.53%
Tax -11,597 60,531 2,345 -6,337 -6,369 -272 -32,217 -49.49%
NP 17,859 -119,297 -183,635 46,303 91,548 -6,092 31,890 -32.13%
-
NP to SH 9,317 -132,956 -178,801 32,540 55,735 -6,092 31,890 -56.06%
-
Tax Rate 39.37% - - 12.04% 6.50% - 50.26% -
Total Cost 759,413 827,640 1,066,847 882,052 911,377 1,058,789 1,108,996 -22.36%
-
Net Worth 2,504,569 2,433,648 3,185,617 1,971,787 1,970,464 2,643,141 2,639,510 -3.44%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 19,785 - - - 29,477 - -
Div Payout % - 0.00% - - - 0.00% - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 2,504,569 2,433,648 3,185,617 1,971,787 1,970,464 2,643,141 2,639,510 -3.44%
NOSH 1,001,827 989,288 986,259 985,893 985,232 982,580 981,230 1.39%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.30% -16.84% -20.79% 4.99% 9.13% -0.58% 2.80% -
ROE 0.37% -5.46% -5.61% 1.65% 2.83% -0.23% 1.21% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 77.59 71.60 89.55 94.16 101.80 107.14 116.27 -23.69%
EPS 0.93 -13.44 -18.13 3.30 5.65 -0.62 3.25 -56.67%
DPS 0.00 2.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 2.50 2.46 3.23 2.00 2.00 2.69 2.69 -4.77%
Adjusted Per Share Value based on latest NOSH - 985,893
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 40.21 36.64 45.69 48.02 51.88 54.45 59.01 -22.61%
EPS 0.48 -6.88 -9.25 1.68 2.88 -0.32 1.65 -56.19%
DPS 0.00 1.02 0.00 0.00 0.00 1.52 0.00 -
NAPS 1.2955 1.2588 1.6478 1.0199 1.0193 1.3672 1.3653 -3.44%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.43 1.44 1.19 1.57 1.47 1.86 2.19 -
P/RPS 1.84 2.01 1.33 1.67 1.44 1.74 1.88 -1.42%
P/EPS 153.76 -10.71 -6.56 47.57 25.99 -300.00 67.38 73.59%
EY 0.65 -9.33 -15.23 2.10 3.85 -0.33 1.48 -42.30%
DY 0.00 1.39 0.00 0.00 0.00 1.61 0.00 -
P/NAPS 0.57 0.59 0.37 0.79 0.74 0.69 0.81 -20.93%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 02/06/06 27/02/06 28/11/05 29/08/05 30/05/05 24/02/05 -
Price 1.54 1.72 1.45 1.40 1.61 1.39 2.11 -
P/RPS 1.98 2.40 1.62 1.49 1.58 1.30 1.81 6.18%
P/EPS 165.59 -12.80 -8.00 42.42 28.46 -224.19 64.92 87.00%
EY 0.60 -7.81 -12.50 2.36 3.51 -0.45 1.54 -46.74%
DY 0.00 1.16 0.00 0.00 0.00 2.16 0.00 -
P/NAPS 0.62 0.70 0.45 0.70 0.81 0.52 0.78 -14.22%

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