[DRBHCOM] YoY 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- -50.48%
YoY- 45.38%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 1,014,411 646,046 883,212 1,140,886 992,865 1,204,528 1,146,782 -2.02%
PBT 187,246 56,586 -185,980 64,107 54,522 100,212 139,913 4.97%
Tax -3,065 -1,606 2,345 -32,217 -32,587 -76,384 -70,294 -40.65%
NP 184,181 54,980 -183,635 31,890 21,935 23,828 69,619 17.59%
-
NP to SH 169,398 46,759 -178,801 31,890 21,935 23,828 69,619 15.96%
-
Tax Rate 1.64% 2.84% - 50.26% 59.77% 76.22% 50.24% -
Total Cost 830,230 591,066 1,066,847 1,108,996 970,930 1,180,700 1,077,163 -4.24%
-
Net Worth 2,841,774 2,548,666 3,185,617 2,639,510 2,426,438 1,900,538 2,208,099 4.29%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - 10,034 - - - - - -
Div Payout % - 21.46% - - - - - -
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 2,841,774 2,548,666 3,185,617 2,639,510 2,426,438 1,900,538 2,208,099 4.29%
NOSH 1,007,721 1,003,412 986,259 981,230 970,575 950,269 912,437 1.66%
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 18.16% 8.51% -20.79% 2.80% 2.21% 1.98% 6.07% -
ROE 5.96% 1.83% -5.61% 1.21% 0.90% 1.25% 3.15% -
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 100.66 64.38 89.55 116.27 102.30 126.76 125.68 -3.63%
EPS 16.81 4.66 -18.13 3.25 2.26 2.50 7.63 14.06%
DPS 0.00 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 52.47 33.42 45.69 59.01 51.36 62.31 59.32 -2.02%
EPS 8.76 2.42 -9.25 1.65 1.13 1.23 3.60 15.96%
DPS 0.00 0.52 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.3183 1.6478 1.3653 1.2551 0.9831 1.1422 4.29%
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 1.58 2.61 1.33 1.88 2.08 1.58 1.07 6.70%
P/EPS 9.46 36.05 -6.56 67.38 94.25 79.76 17.56 -9.79%
EY 10.57 2.77 -15.23 1.48 1.06 1.25 5.69 10.86%
DY 0.00 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 1.38 3.48 1.62 1.81 2.31 1.48 1.32 0.74%
P/EPS 8.27 48.07 -8.00 64.92 104.42 74.98 21.76 -14.88%
EY 12.09 2.08 -12.50 1.54 0.96 1.33 4.60 17.46%
DY 0.00 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