[DRBHCOM] YoY Quarter Result on 30-Sep-2003 [#2]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 32.3%
YoY- -37.76%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 800,511 928,355 1,098,553 1,161,096 1,263,115 1,031,990 1,641,574 -11.27%
PBT 40,002 52,640 114,489 87,501 112,561 69,431 90,341 -12.69%
Tax -5,506 -6,337 -50,088 -55,423 -61,022 -65,656 -70,788 -34.65%
NP 34,496 46,303 64,401 32,078 51,539 3,775 19,553 9.91%
-
NP to SH 21,925 32,540 64,401 32,078 51,539 3,775 19,553 1.92%
-
Tax Rate 13.76% 12.04% 43.75% 63.34% 54.21% 94.56% 78.36% -
Total Cost 766,015 882,052 1,034,152 1,129,018 1,211,576 1,028,215 1,622,021 -11.74%
-
Net Worth 2,512,865 1,971,787 2,611,382 2,374,353 1,891,212 2,154,512 1,401,298 10.21%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 2,512,865 1,971,787 2,611,382 2,374,353 1,891,212 2,154,512 1,401,298 10.21%
NOSH 1,001,141 985,893 981,722 969,123 945,606 920,731 651,766 7.41%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 4.31% 4.99% 5.86% 2.76% 4.08% 0.37% 1.19% -
ROE 0.87% 1.65% 2.47% 1.35% 2.73% 0.18% 1.40% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 79.96 94.16 111.90 119.81 133.58 112.08 251.87 -17.39%
EPS 2.19 3.30 6.56 3.31 5.45 0.41 3.00 -5.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.51 2.00 2.66 2.45 2.00 2.34 2.15 2.61%
Adjusted Per Share Value based on latest NOSH - 969,123
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 41.41 48.02 56.82 60.06 65.34 53.38 84.91 -11.27%
EPS 1.13 1.68 3.33 1.66 2.67 0.20 1.01 1.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2998 1.0199 1.3508 1.2282 0.9783 1.1145 0.7248 10.21%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.44 1.57 2.10 2.30 1.82 1.08 1.81 -
P/RPS 1.80 1.67 1.88 1.92 1.36 0.96 0.72 16.49%
P/EPS 65.75 47.57 32.01 69.49 33.39 263.41 60.33 1.44%
EY 1.52 2.10 3.12 1.44 2.99 0.38 1.66 -1.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.79 0.79 0.94 0.91 0.46 0.84 -6.25%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/11/06 28/11/05 29/11/04 21/11/03 28/11/02 27/11/01 17/11/00 -
Price 1.58 1.40 2.24 2.13 1.81 1.34 1.58 -
P/RPS 1.98 1.49 2.00 1.78 1.36 1.20 0.63 21.01%
P/EPS 72.15 42.42 34.15 64.35 33.21 326.83 52.67 5.38%
EY 1.39 2.36 2.93 1.55 3.01 0.31 1.90 -5.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.70 0.84 0.87 0.91 0.57 0.73 -2.42%

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