[DRBHCOM] QoQ TTM Result on 31-Mar-2002 [#4]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- 40.13%
YoY- 12.76%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 4,891,632 4,833,886 4,602,761 4,329,289 4,376,626 4,268,988 4,878,572 0.17%
PBT 455,597 495,298 452,168 391,108 361,986 333,919 354,829 18.08%
Tax -234,189 -228,099 -232,733 -204,447 -225,763 -217,436 -222,568 3.44%
NP 221,408 267,199 219,435 186,661 136,223 116,483 132,261 40.85%
-
NP to SH 221,408 267,199 219,435 176,112 125,674 105,934 121,712 48.85%
-
Tax Rate 51.40% 46.05% 51.47% 52.27% 62.37% 65.12% 62.73% -
Total Cost 4,670,224 4,566,687 4,383,326 4,142,628 4,240,403 4,152,505 4,746,311 -1.06%
-
Net Worth 1,900,538 1,891,212 1,867,956 2,265,807 2,208,099 2,154,512 2,127,987 -7.23%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 18,272 18,272 18,272 18,272 - - - -
Div Payout % 8.25% 6.84% 8.33% 10.38% - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 1,900,538 1,891,212 1,867,956 2,265,807 2,208,099 2,154,512 2,127,987 -7.23%
NOSH 950,269 945,606 933,978 913,632 912,437 920,731 909,396 2.96%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 4.53% 5.53% 4.77% 4.31% 3.11% 2.73% 2.71% -
ROE 11.65% 14.13% 11.75% 7.77% 5.69% 4.92% 5.72% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 514.76 511.19 492.81 473.85 479.66 463.65 536.46 -2.70%
EPS 23.30 28.26 23.49 19.28 13.77 11.51 13.38 44.59%
DPS 1.92 1.93 1.96 2.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.00 2.48 2.42 2.34 2.34 -9.91%
Adjusted Per Share Value based on latest NOSH - 913,632
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 253.03 250.04 238.09 223.94 226.39 220.82 252.35 0.17%
EPS 11.45 13.82 11.35 9.11 6.50 5.48 6.30 48.76%
DPS 0.95 0.95 0.95 0.95 0.00 0.00 0.00 -
NAPS 0.9831 0.9783 0.9662 1.172 1.1422 1.1145 1.1007 -7.23%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 2.00 1.82 2.32 2.13 1.34 1.08 0.94 -
P/RPS 0.39 0.36 0.47 0.45 0.28 0.23 0.18 67.20%
P/EPS 8.58 6.44 9.87 11.05 9.73 9.39 7.02 14.27%
EY 11.65 15.53 10.13 9.05 10.28 10.65 14.24 -12.49%
DY 0.96 1.06 0.84 0.94 0.00 0.00 0.00 -
P/NAPS 1.00 0.91 1.16 0.86 0.55 0.46 0.40 83.89%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 28/11/02 29/08/02 31/05/02 07/02/02 27/11/01 29/08/01 -
Price 1.88 1.81 2.34 2.43 1.66 1.34 1.48 -
P/RPS 0.37 0.35 0.47 0.51 0.35 0.29 0.28 20.35%
P/EPS 8.07 6.41 9.96 12.61 12.05 11.65 11.06 -18.90%
EY 12.39 15.61 10.04 7.93 8.30 8.59 9.04 23.31%
DY 1.02 1.07 0.84 0.82 0.00 0.00 0.00 -
P/NAPS 0.94 0.91 1.17 0.98 0.69 0.57 0.63 30.47%

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