[DRBHCOM] QoQ Quarter Result on 31-Dec-2001 [#3]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
07-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 1744.21%
YoY- 39.58%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 1,263,115 1,154,151 1,269,838 1,146,782 1,031,990 880,679 1,317,175 -2.75%
PBT 112,561 90,270 152,554 139,913 69,431 29,210 123,432 -5.95%
Tax -61,022 -57,496 -39,287 -70,294 -65,656 -29,210 -60,603 0.45%
NP 51,539 32,774 113,267 69,619 3,775 0 62,829 -12.35%
-
NP to SH 51,539 32,774 113,267 69,619 3,775 -10,549 62,829 -12.35%
-
Tax Rate 54.21% 63.69% 25.75% 50.24% 94.56% 100.00% 49.10% -
Total Cost 1,211,576 1,121,377 1,156,571 1,077,163 1,028,215 880,679 1,254,346 -2.28%
-
Net Worth 1,891,212 1,867,956 2,265,807 2,208,099 2,154,512 2,127,987 1,745,249 5.49%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - 18,272 - - - - -
Div Payout % - - 16.13% - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 1,891,212 1,867,956 2,265,807 2,208,099 2,154,512 2,127,987 1,745,249 5.49%
NOSH 945,606 933,978 913,632 912,437 920,731 909,396 742,659 17.45%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 4.08% 2.84% 8.92% 6.07% 0.37% 0.00% 4.77% -
ROE 2.73% 1.75% 5.00% 3.15% 0.18% -0.50% 3.60% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 133.58 123.57 138.99 125.68 112.08 96.84 177.36 -17.20%
EPS 5.45 3.51 12.40 7.63 0.41 -1.16 8.46 -25.38%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.48 2.42 2.34 2.34 2.35 -10.18%
Adjusted Per Share Value based on latest NOSH - 912,437
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 65.34 59.70 65.68 59.32 53.38 45.55 68.13 -2.74%
EPS 2.67 1.70 5.86 3.60 0.20 -0.55 3.25 -12.27%
DPS 0.00 0.00 0.95 0.00 0.00 0.00 0.00 -
NAPS 0.9783 0.9662 1.172 1.1422 1.1145 1.1007 0.9028 5.49%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.82 2.32 2.13 1.34 1.08 0.94 0.98 -
P/RPS 1.36 1.88 1.53 1.07 0.96 0.97 0.55 82.75%
P/EPS 33.39 66.11 17.18 17.56 263.41 -81.03 11.58 102.45%
EY 2.99 1.51 5.82 5.69 0.38 -1.23 8.63 -50.63%
DY 0.00 0.00 0.94 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.16 0.86 0.55 0.46 0.40 0.42 67.36%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/11/02 29/08/02 31/05/02 07/02/02 27/11/01 29/08/01 30/05/01 -
Price 1.81 2.34 2.43 1.66 1.34 1.48 0.98 -
P/RPS 1.36 1.89 1.75 1.32 1.20 1.53 0.55 82.75%
P/EPS 33.21 66.68 19.60 21.76 326.83 -127.59 11.58 101.72%
EY 3.01 1.50 5.10 4.60 0.31 -0.78 8.63 -50.41%
DY 0.00 0.00 0.82 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.17 0.98 0.69 0.57 0.63 0.42 67.36%

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