[DRBHCOM] YoY TTM Result on 30-Sep-2002 [#2]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 21.77%
YoY- 152.23%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 4,124,863 4,550,339 4,743,705 4,833,886 4,268,988 3,697,693 1,581,959 -1.01%
PBT 208,844 437,209 426,106 495,298 333,919 -118,909 16,947 -2.63%
Tax -45,195 -183,007 -247,311 -228,099 -217,436 162,385 -16,947 -1.03%
NP 163,649 254,202 178,795 267,199 116,483 43,476 0 -100.00%
-
NP to SH 114,073 254,202 178,795 267,199 105,934 -351,972 -17,874 -
-
Tax Rate 21.64% 41.86% 58.04% 46.05% 65.12% - 100.00% -
Total Cost 3,961,214 4,296,137 4,564,910 4,566,687 4,152,505 3,654,217 1,581,959 -0.97%
-
Net Worth 1,971,787 2,611,382 2,374,353 1,891,212 2,154,512 1,401,298 0 -100.00%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 29,477 24,364 19,096 18,272 - - - -100.00%
Div Payout % 25.84% 9.58% 10.68% 6.84% - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 1,971,787 2,611,382 2,374,353 1,891,212 2,154,512 1,401,298 0 -100.00%
NOSH 985,893 981,722 969,123 945,606 920,731 651,766 27,607,999 3.60%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 3.97% 5.59% 3.77% 5.53% 2.73% 1.18% 0.00% -
ROE 5.79% 9.73% 7.53% 14.13% 4.92% -25.12% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 418.39 463.51 489.48 511.19 463.65 567.33 5.73 -4.45%
EPS 11.57 25.89 18.45 28.26 11.51 -54.00 -0.06 -
DPS 3.00 2.50 2.00 1.93 0.00 0.00 0.00 -100.00%
NAPS 2.00 2.66 2.45 2.00 2.34 2.15 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 945,606
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 213.37 235.37 245.38 250.04 220.82 191.27 81.83 -1.01%
EPS 5.90 13.15 9.25 13.82 5.48 -18.21 -0.92 -
DPS 1.52 1.26 0.99 0.95 0.00 0.00 0.00 -100.00%
NAPS 1.0199 1.3508 1.2282 0.9783 1.1145 0.7248 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 1.57 2.10 2.30 1.82 1.08 1.81 0.00 -
P/RPS 0.38 0.45 0.47 0.36 0.23 0.32 0.00 -100.00%
P/EPS 13.57 8.11 12.47 6.44 9.39 -3.35 0.00 -100.00%
EY 7.37 12.33 8.02 15.53 10.65 -29.84 0.00 -100.00%
DY 1.91 1.19 0.87 1.06 0.00 0.00 0.00 -100.00%
P/NAPS 0.79 0.79 0.94 0.91 0.46 0.84 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 28/11/05 29/11/04 21/11/03 28/11/02 27/11/01 17/11/00 - -
Price 1.40 2.24 2.13 1.81 1.34 1.58 0.00 -
P/RPS 0.33 0.48 0.44 0.35 0.29 0.28 0.00 -100.00%
P/EPS 12.10 8.65 11.55 6.41 11.65 -2.93 0.00 -100.00%
EY 8.26 11.56 8.66 15.61 8.59 -34.18 0.00 -100.00%
DY 2.14 1.12 0.94 1.07 0.00 0.00 0.00 -100.00%
P/NAPS 0.70 0.84 0.87 0.91 0.57 0.73 0.00 -100.00%

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