[DRBHCOM] YoY Annualized 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- 718.49%
YoY- -32.68%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 1,619,278 4,341,057 4,829,058 4,079,268 4,961,613 3,046,913 0 -100.00%
PBT 138,568 300,844 404,057 318,072 384,138 43,390 0 -100.00%
Tax -70,290 -196,498 -259,869 -234,278 -259,665 -43,390 0 -100.00%
NP 68,277 104,345 144,188 83,793 124,473 0 0 -100.00%
-
NP to SH 68,277 104,345 144,188 83,793 124,473 -44,585 0 -100.00%
-
Tax Rate 50.73% 65.32% 64.31% 73.66% 67.60% 100.00% - -
Total Cost 1,551,001 4,236,712 4,684,870 3,995,474 4,837,140 3,046,913 0 -100.00%
-
Net Worth 2,560,399 2,430,403 1,902,915 2,210,536 1,517,018 0 0 -100.00%
Dividend
30/06/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 2,560,399 2,430,403 1,902,915 2,210,536 1,517,018 0 0 -100.00%
NOSH 980,996 972,161 951,457 913,444 686,433 257,223 26,077,741 3.52%
Ratio Analysis
30/06/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 4.22% 2.40% 2.99% 2.05% 2.51% 0.00% 0.00% -
ROE 2.67% 4.29% 7.58% 3.79% 8.21% 0.00% 0.00% -
Per Share
30/06/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 165.06 446.54 507.54 446.58 722.81 1,184.54 0.00 -100.00%
EPS 6.96 10.73 15.15 9.17 18.13 -17.33 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.61 2.50 2.00 2.42 2.21 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 912,437
30/06/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 83.76 224.55 249.79 211.01 256.65 157.61 0.00 -100.00%
EPS 3.53 5.40 7.46 4.33 6.44 -2.31 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3244 1.2572 0.9843 1.1434 0.7847 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 30/06/04 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 1.57 2.13 2.00 1.34 1.13 0.00 0.00 -
P/RPS 0.95 0.48 0.39 0.30 0.16 0.00 0.00 -100.00%
P/EPS 22.56 19.84 13.20 14.61 6.23 0.00 0.00 -100.00%
EY 4.43 5.04 7.58 6.85 16.05 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.85 1.00 0.55 0.51 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 26/08/04 26/02/04 27/02/03 07/02/02 27/02/01 22/03/00 - -
Price 1.93 2.36 1.88 1.66 1.13 3.50 0.00 -
P/RPS 1.17 0.53 0.37 0.37 0.16 0.30 0.00 -100.00%
P/EPS 27.73 21.99 12.41 18.10 6.23 -20.19 0.00 -100.00%
EY 3.61 4.55 8.06 5.53 16.05 -4.95 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.94 0.94 0.69 0.51 0.00 0.00 -100.00%

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