[DRBHCOM] YoY Cumulative Quarter Result on 31-Dec-2004 [#3]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 27.58%
YoY- 88.48%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 2,646,314 2,223,829 2,814,492 3,453,898 3,255,793 3,621,794 3,059,451 -2.38%
PBT 316,879 126,044 -35,423 282,522 225,633 303,043 238,554 4.84%
Tax -24,000 -18,709 -10,361 -135,023 -147,374 -194,902 -175,709 -28.22%
NP 292,879 107,335 -45,784 147,499 78,259 108,141 62,845 29.22%
-
NP to SH 253,501 78,001 -90,526 147,499 78,259 108,141 62,845 26.15%
-
Tax Rate 7.57% 14.84% - 47.79% 65.32% 64.31% 73.66% -
Total Cost 2,353,435 2,116,494 2,860,276 3,306,399 3,177,534 3,513,653 2,996,606 -3.94%
-
Net Worth 2,841,306 2,546,562 3,184,370 2,641,626 2,430,403 1,902,915 2,210,536 4.27%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 15,113 10,025 - - - - - -
Div Payout % 5.96% 12.85% - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 2,841,306 2,546,562 3,184,370 2,641,626 2,430,403 1,902,915 2,210,536 4.27%
NOSH 1,007,555 1,002,583 985,873 982,017 972,161 951,457 913,444 1.64%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 11.07% 4.83% -1.63% 4.27% 2.40% 2.99% 2.05% -
ROE 8.92% 3.06% -2.84% 5.58% 3.22% 5.68% 2.84% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 262.65 221.81 285.48 351.71 334.90 380.66 334.94 -3.96%
EPS 25.16 7.78 -9.18 15.02 8.05 11.36 6.88 24.11%
DPS 1.50 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.82 2.54 3.23 2.69 2.50 2.00 2.42 2.58%
Adjusted Per Share Value based on latest NOSH - 981,230
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 136.89 115.03 145.58 178.66 168.41 187.34 158.26 -2.38%
EPS 13.11 4.03 -4.68 7.63 4.05 5.59 3.25 26.15%
DPS 0.78 0.52 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4697 1.3173 1.6472 1.3664 1.2572 0.9843 1.1434 4.27%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.59 1.68 1.19 2.19 2.13 2.00 1.34 -
P/RPS 0.61 0.76 0.42 0.62 0.64 0.53 0.40 7.28%
P/EPS 6.32 21.59 -12.96 14.58 26.46 17.60 19.48 -17.09%
EY 15.82 4.63 -7.72 6.86 3.78 5.68 5.13 20.63%
DY 0.94 0.60 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.66 0.37 0.81 0.85 1.00 0.55 0.30%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 23/02/07 27/02/06 24/02/05 26/02/04 27/02/03 07/02/02 -
Price 1.39 2.24 1.45 2.11 2.36 1.88 1.66 -
P/RPS 0.53 1.01 0.51 0.60 0.70 0.49 0.50 0.97%
P/EPS 5.52 28.79 -15.79 14.05 29.32 16.54 24.13 -21.78%
EY 18.10 3.47 -6.33 7.12 3.41 6.05 4.14 27.85%
DY 1.08 0.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.88 0.45 0.78 0.94 0.94 0.69 -5.54%

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