[DRBHCOM] YoY Quarter Result on 30-Sep-2004 [#2]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 25.76%
YoY- 100.76%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 839,869 800,511 928,355 1,098,553 1,161,096 1,263,115 1,031,990 -3.37%
PBT 65,761 40,002 52,640 114,489 87,501 112,561 69,431 -0.90%
Tax -12,854 -5,506 -6,337 -50,088 -55,423 -61,022 -65,656 -23.78%
NP 52,907 34,496 46,303 64,401 32,078 51,539 3,775 55.24%
-
NP to SH 44,195 21,925 32,540 64,401 32,078 51,539 3,775 50.65%
-
Tax Rate 19.55% 13.76% 12.04% 43.75% 63.34% 54.21% 94.56% -
Total Cost 786,962 766,015 882,052 1,034,152 1,129,018 1,211,576 1,028,215 -4.35%
-
Net Worth 2,667,807 2,512,865 1,971,787 2,611,382 2,374,353 1,891,212 2,154,512 3.62%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 15,100 - - - - - - -
Div Payout % 34.17% - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 2,667,807 2,512,865 1,971,787 2,611,382 2,374,353 1,891,212 2,154,512 3.62%
NOSH 1,006,719 1,001,141 985,893 981,722 969,123 945,606 920,731 1.49%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 6.30% 4.31% 4.99% 5.86% 2.76% 4.08% 0.37% -
ROE 1.66% 0.87% 1.65% 2.47% 1.35% 2.73% 0.18% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 83.43 79.96 94.16 111.90 119.81 133.58 112.08 -4.79%
EPS 4.39 2.19 3.30 6.56 3.31 5.45 0.41 48.43%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.65 2.51 2.00 2.66 2.45 2.00 2.34 2.09%
Adjusted Per Share Value based on latest NOSH - 981,722
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 43.44 41.41 48.02 56.82 60.06 65.34 53.38 -3.37%
EPS 2.29 1.13 1.68 3.33 1.66 2.67 0.20 50.10%
DPS 0.78 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.2998 1.0199 1.3508 1.2282 0.9783 1.1145 3.62%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.92 1.44 1.57 2.10 2.30 1.82 1.08 -
P/RPS 2.30 1.80 1.67 1.88 1.92 1.36 0.96 15.66%
P/EPS 43.74 65.75 47.57 32.01 69.49 33.39 263.41 -25.85%
EY 2.29 1.52 2.10 3.12 1.44 2.99 0.38 34.88%
DY 0.78 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.57 0.79 0.79 0.94 0.91 0.46 7.74%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/07 28/11/06 28/11/05 29/11/04 21/11/03 28/11/02 27/11/01 -
Price 1.65 1.58 1.40 2.24 2.13 1.81 1.34 -
P/RPS 1.98 1.98 1.49 2.00 1.78 1.36 1.20 8.70%
P/EPS 37.59 72.15 42.42 34.15 64.35 33.21 326.83 -30.25%
EY 2.66 1.39 2.36 2.93 1.55 3.01 0.31 43.05%
DY 0.91 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.63 0.70 0.84 0.87 0.91 0.57 1.41%

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