[DRBHCOM] QoQ TTM Result on 30-Sep-2001 [#2]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
27-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- -12.96%
YoY- 130.1%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 4,602,761 4,329,289 4,376,626 4,268,988 4,878,572 5,024,472 4,033,611 9.22%
PBT 452,168 391,108 361,986 333,919 354,829 411,536 -22,389 -
Tax -232,733 -204,447 -225,763 -217,436 -222,568 -255,352 115,744 -
NP 219,435 186,661 136,223 116,483 132,261 156,184 93,355 77.06%
-
NP to SH 219,435 176,112 125,674 105,934 121,712 156,184 -286,258 -
-
Tax Rate 51.47% 52.27% 62.37% 65.12% 62.73% 62.05% - -
Total Cost 4,383,326 4,142,628 4,240,403 4,152,505 4,746,311 4,868,288 3,940,256 7.38%
-
Net Worth 1,867,956 2,265,807 2,208,099 2,154,512 2,127,987 1,745,249 1,516,266 14.96%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 18,272 18,272 - - - - - -
Div Payout % 8.33% 10.38% - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 1,867,956 2,265,807 2,208,099 2,154,512 2,127,987 1,745,249 1,516,266 14.96%
NOSH 933,978 913,632 912,437 920,731 909,396 742,659 686,093 22.89%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 4.77% 4.31% 3.11% 2.73% 2.71% 3.11% 2.31% -
ROE 11.75% 7.77% 5.69% 4.92% 5.72% 8.95% -18.88% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 492.81 473.85 479.66 463.65 536.46 676.55 587.91 -11.12%
EPS 23.49 19.28 13.77 11.51 13.38 21.03 -41.72 -
DPS 1.96 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.48 2.42 2.34 2.34 2.35 2.21 -6.45%
Adjusted Per Share Value based on latest NOSH - 920,731
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 238.09 223.94 226.39 220.82 252.35 259.90 208.65 9.22%
EPS 11.35 9.11 6.50 5.48 6.30 8.08 -14.81 -
DPS 0.95 0.95 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9662 1.172 1.1422 1.1145 1.1007 0.9028 0.7843 14.96%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 2.32 2.13 1.34 1.08 0.94 0.98 1.13 -
P/RPS 0.47 0.45 0.28 0.23 0.18 0.14 0.19 83.21%
P/EPS 9.87 11.05 9.73 9.39 7.02 4.66 -2.71 -
EY 10.13 9.05 10.28 10.65 14.24 21.46 -36.92 -
DY 0.84 0.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.86 0.55 0.46 0.40 0.42 0.51 73.21%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 29/08/02 31/05/02 07/02/02 27/11/01 29/08/01 30/05/01 27/02/01 -
Price 2.34 2.43 1.66 1.34 1.48 0.98 1.13 -
P/RPS 0.47 0.51 0.35 0.29 0.28 0.14 0.19 83.21%
P/EPS 9.96 12.61 12.05 11.65 11.06 4.66 -2.71 -
EY 10.04 7.93 8.30 8.59 9.04 21.46 -36.92 -
DY 0.84 0.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.98 0.69 0.57 0.63 0.42 0.51 74.20%

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