[DRBHCOM] YoY Cumulative Quarter Result on 31-Dec-2003 [#3]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 38.94%
YoY- -27.63%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 30/06/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 2,814,492 3,453,898 1,214,459 3,255,793 3,621,794 3,059,451 3,721,210 -5.42%
PBT -35,423 282,522 103,926 225,633 303,043 238,554 288,104 -
Tax -10,361 -135,023 -52,718 -147,374 -194,902 -175,709 -194,749 -44.36%
NP -45,784 147,499 51,208 78,259 108,141 62,845 93,355 -
-
NP to SH -90,526 147,499 51,208 78,259 108,141 62,845 93,355 -
-
Tax Rate - 47.79% 50.73% 65.32% 64.31% 73.66% 67.60% -
Total Cost 2,860,276 3,306,399 1,163,251 3,177,534 3,513,653 2,996,606 3,627,855 -4.64%
-
Net Worth 3,184,370 2,641,626 2,560,399 2,430,403 1,902,915 2,210,536 1,517,018 15.97%
Dividend
31/12/05 31/12/04 30/06/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 30/06/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 3,184,370 2,641,626 2,560,399 2,430,403 1,902,915 2,210,536 1,517,018 15.97%
NOSH 985,873 982,017 980,996 972,161 951,457 913,444 686,433 7.50%
Ratio Analysis
31/12/05 31/12/04 30/06/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -1.63% 4.27% 4.22% 2.40% 2.99% 2.05% 2.51% -
ROE -2.84% 5.58% 2.00% 3.22% 5.68% 2.84% 6.15% -
Per Share
31/12/05 31/12/04 30/06/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 285.48 351.71 123.80 334.90 380.66 334.94 542.11 -12.03%
EPS -9.18 15.02 5.22 8.05 11.36 6.88 13.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.23 2.69 2.61 2.50 2.00 2.42 2.21 7.88%
Adjusted Per Share Value based on latest NOSH - 970,575
31/12/05 31/12/04 30/06/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 145.58 178.66 62.82 168.41 187.34 158.26 192.49 -5.43%
EPS -4.68 7.63 2.65 4.05 5.59 3.25 4.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6472 1.3664 1.3244 1.2572 0.9843 1.1434 0.7847 15.97%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 30/06/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 30/12/05 31/12/04 30/06/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.19 2.19 1.57 2.13 2.00 1.34 1.13 -
P/RPS 0.42 0.62 1.27 0.64 0.53 0.40 0.21 14.86%
P/EPS -12.96 14.58 30.08 26.46 17.60 19.48 8.31 -
EY -7.72 6.86 3.32 3.78 5.68 5.13 12.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.81 0.60 0.85 1.00 0.55 0.51 -6.21%
Price Multiplier on Announcement Date
31/12/05 31/12/04 30/06/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/06 24/02/05 26/08/04 26/02/04 27/02/03 07/02/02 27/02/01 -
Price 1.45 2.11 1.93 2.36 1.88 1.66 1.13 -
P/RPS 0.51 0.60 1.56 0.70 0.49 0.50 0.21 19.40%
P/EPS -15.79 14.05 36.97 29.32 16.54 24.13 8.31 -
EY -6.33 7.12 2.70 3.41 6.05 4.14 12.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.78 0.74 0.94 0.94 0.69 0.51 -2.47%

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