[DRBHCOM] YoY TTM 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- 14.57%
YoY- 42.18%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 2,959,541 3,169,338 4,124,863 4,550,339 4,743,705 4,833,886 4,268,988 -5.92%
PBT 247,306 -296,350 208,844 437,209 426,106 495,298 333,919 -4.87%
Tax -34,432 45,773 -45,195 -183,007 -247,311 -228,099 -217,436 -26.43%
NP 212,874 -250,577 163,649 254,202 178,795 267,199 116,483 10.56%
-
NP to SH 147,934 -280,515 114,073 254,202 178,795 267,199 105,934 5.72%
-
Tax Rate 13.92% - 21.64% 41.86% 58.04% 46.05% 65.12% -
Total Cost 2,746,667 3,419,915 3,961,214 4,296,137 4,564,910 4,566,687 4,152,505 -6.65%
-
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 50,389 19,785 29,477 24,364 19,096 18,272 - -
Div Payout % 34.06% 0.00% 25.84% 9.58% 10.68% 6.84% - -
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 7.19% -7.91% 3.97% 5.59% 3.77% 5.53% 2.73% -
ROE 5.55% -11.16% 5.79% 9.73% 7.53% 14.13% 4.92% -
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 293.98 316.57 418.39 463.51 489.48 511.19 463.65 -7.30%
EPS 14.69 -28.02 11.57 25.89 18.45 28.26 11.51 4.14%
DPS 5.00 2.00 3.00 2.50 2.00 1.93 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 153.09 163.94 213.37 235.37 245.38 250.04 220.82 -5.92%
EPS 7.65 -14.51 5.90 13.15 9.25 13.82 5.48 5.71%
DPS 2.61 1.02 1.52 1.26 0.99 0.95 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 0.65 0.45 0.38 0.45 0.47 0.36 0.23 18.89%
P/EPS 13.07 -5.14 13.57 8.11 12.47 6.44 9.39 5.66%
EY 7.65 -19.46 7.37 12.33 8.02 15.53 10.65 -5.36%
DY 2.60 1.39 1.91 1.19 0.87 1.06 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 0.56 0.50 0.33 0.48 0.44 0.35 0.29 11.58%
P/EPS 11.23 -5.64 12.10 8.65 11.55 6.41 11.65 -0.60%
EY 8.91 -17.73 8.26 11.56 8.66 15.61 8.59 0.61%
DY 3.03 1.27 2.14 1.12 0.94 1.07 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