[DRBHCOM] YoY Cumulative Quarter Result on 31-Mar-2004 [#4]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 149.07%
YoY- -5.74%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 2,905,421 3,522,835 4,506,595 4,500,255 4,898,043 4,329,289 4,968,670 -8.55%
PBT 187,131 -215,251 276,702 389,905 457,826 391,108 411,536 -12.30%
Tax -30,600 50,170 -135,295 -194,988 -251,042 -214,996 -255,352 -29.77%
NP 156,531 -165,081 141,407 194,917 206,784 176,112 156,184 0.03%
-
NP to SH 95,073 -223,482 141,407 194,917 206,784 176,112 156,184 -7.93%
-
Tax Rate 16.35% - 48.90% 50.01% 54.83% 54.97% 62.05% -
Total Cost 2,748,890 3,687,916 4,365,188 4,305,338 4,691,259 4,153,177 4,812,486 -8.90%
-
Net Worth 2,590,161 2,433,526 2,643,397 2,503,431 2,310,881 2,265,642 1,745,279 6.79%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 35,137 19,784 29,480 24,352 19,098 18,271 - -
Div Payout % 36.96% 0.00% 20.85% 12.49% 9.24% 10.37% - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 2,590,161 2,433,526 2,643,397 2,503,431 2,310,881 2,265,642 1,745,279 6.79%
NOSH 1,003,938 989,238 982,675 974,097 954,909 913,565 742,672 5.14%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 5.39% -4.69% 3.14% 4.33% 4.22% 4.07% 3.14% -
ROE 3.67% -9.18% 5.35% 7.79% 8.95% 7.77% 8.95% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 289.40 356.12 458.60 461.99 512.93 473.89 669.03 -13.02%
EPS 9.47 -22.59 14.39 20.01 21.66 19.28 21.03 -12.44%
DPS 3.50 2.00 3.00 2.50 2.00 2.00 0.00 -
NAPS 2.58 2.46 2.69 2.57 2.42 2.48 2.35 1.56%
Adjusted Per Share Value based on latest NOSH - 974,586
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 150.29 182.22 233.11 232.78 253.36 223.94 257.01 -8.55%
EPS 4.92 -11.56 7.31 10.08 10.70 9.11 8.08 -7.93%
DPS 1.82 1.02 1.52 1.26 0.99 0.95 0.00 -
NAPS 1.3398 1.2588 1.3673 1.2949 1.1953 1.1719 0.9028 6.79%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.95 1.44 1.86 2.01 1.82 2.13 0.98 -
P/RPS 0.67 0.40 0.41 0.44 0.35 0.45 0.15 28.31%
P/EPS 20.59 -6.37 12.93 10.04 8.40 11.05 4.66 28.08%
EY 4.86 -15.69 7.74 9.96 11.90 9.05 21.46 -21.91%
DY 1.79 1.39 1.61 1.24 1.10 0.94 0.00 -
P/NAPS 0.76 0.59 0.69 0.78 0.75 0.86 0.42 10.38%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/07 02/06/06 30/05/05 31/05/04 30/05/03 31/05/02 30/05/01 -
Price 1.79 1.72 1.39 1.83 2.26 2.43 0.98 -
P/RPS 0.62 0.48 0.30 0.40 0.44 0.51 0.15 26.66%
P/EPS 18.90 -7.61 9.66 9.15 10.44 12.61 4.66 26.26%
EY 5.29 -13.13 10.35 10.93 9.58 7.93 21.46 -20.80%
DY 1.96 1.16 2.16 1.37 0.88 0.82 0.00 -
P/NAPS 0.69 0.70 0.52 0.71 0.93 0.98 0.42 8.62%

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