[DRBHCOM] QoQ TTM Result on 31-Mar-2003 [#4]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -6.61%
YoY- 17.42%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 4,532,042 4,743,705 4,845,724 4,898,043 4,891,632 4,833,886 4,602,761 -1.02%
PBT 380,416 426,106 451,166 457,826 455,597 495,298 452,168 -10.85%
Tax -203,514 -247,311 -252,910 -251,042 -234,189 -228,099 -232,733 -8.53%
NP 176,902 178,795 198,256 206,784 221,408 267,199 219,435 -13.34%
-
NP to SH 176,902 178,795 198,256 206,784 221,408 267,199 219,435 -13.34%
-
Tax Rate 53.50% 58.04% 56.06% 54.83% 51.40% 46.05% 51.47% -
Total Cost 4,355,140 4,564,910 4,647,468 4,691,259 4,670,224 4,566,687 4,383,326 -0.42%
-
Net Worth 2,426,438 2,374,353 2,328,002 2,310,708 1,900,538 1,891,212 1,867,956 18.99%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 19,096 19,096 19,096 19,096 18,272 18,272 18,272 2.97%
Div Payout % 10.80% 10.68% 9.63% 9.24% 8.25% 6.84% 8.33% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 2,426,438 2,374,353 2,328,002 2,310,708 1,900,538 1,891,212 1,867,956 18.99%
NOSH 970,575 969,123 965,976 954,838 950,269 945,606 933,978 2.58%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 3.90% 3.77% 4.09% 4.22% 4.53% 5.53% 4.77% -
ROE 7.29% 7.53% 8.52% 8.95% 11.65% 14.13% 11.75% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 466.94 489.48 501.64 512.97 514.76 511.19 492.81 -3.52%
EPS 18.23 18.45 20.52 21.66 23.30 28.26 23.49 -15.51%
DPS 2.00 2.00 1.98 2.00 1.92 1.93 1.96 1.35%
NAPS 2.50 2.45 2.41 2.42 2.00 2.00 2.00 15.99%
Adjusted Per Share Value based on latest NOSH - 954,838
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 234.43 245.38 250.65 253.36 253.03 250.04 238.09 -1.02%
EPS 9.15 9.25 10.26 10.70 11.45 13.82 11.35 -13.34%
DPS 0.99 0.99 0.99 0.99 0.95 0.95 0.95 2.77%
NAPS 1.2551 1.2282 1.2042 1.1953 0.9831 0.9783 0.9662 18.99%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.13 2.30 2.54 1.82 2.00 1.82 2.32 -
P/RPS 0.46 0.47 0.51 0.35 0.39 0.36 0.47 -1.41%
P/EPS 11.69 12.47 12.38 8.40 8.58 6.44 9.87 11.90%
EY 8.56 8.02 8.08 11.90 11.65 15.53 10.13 -10.59%
DY 0.94 0.87 0.78 1.10 0.96 1.06 0.84 7.76%
P/NAPS 0.85 0.94 1.05 0.75 1.00 0.91 1.16 -18.67%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 21/11/03 29/08/03 30/05/03 27/02/03 28/11/02 29/08/02 -
Price 2.36 2.13 2.64 2.26 1.88 1.81 2.34 -
P/RPS 0.51 0.44 0.53 0.44 0.37 0.35 0.47 5.58%
P/EPS 12.95 11.55 12.86 10.44 8.07 6.41 9.96 19.06%
EY 7.72 8.66 7.77 9.58 12.39 15.61 10.04 -16.02%
DY 0.85 0.94 0.75 0.88 1.02 1.07 0.84 0.78%
P/NAPS 0.94 0.87 1.10 0.93 0.94 0.91 1.17 -13.54%

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