[DRBHCOM] YoY TTM Result on 31-Dec-2002 [#3]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -17.14%
YoY- 76.18%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
TTM Result
31/12/04 30/06/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 4,698,360 4,612,882 4,532,042 4,891,632 4,376,626 4,033,611 2,285,185 -0.75%
PBT 446,794 410,221 380,416 455,597 361,986 -22,389 32,273 -2.72%
Tax -182,637 -188,342 -203,514 -234,189 -225,763 115,744 -32,273 -1.80%
NP 264,157 221,879 176,902 221,408 136,223 93,355 0 -100.00%
-
NP to SH 264,157 221,879 176,902 221,408 125,674 -286,258 -33,709 -
-
Tax Rate 40.88% 45.91% 53.50% 51.40% 62.37% - 100.00% -
Total Cost 4,434,203 4,391,003 4,355,140 4,670,224 4,240,403 3,940,256 2,285,185 -0.69%
-
Net Worth 2,639,510 2,560,399 2,426,438 1,900,538 2,208,099 1,516,266 0 -100.00%
Dividend
31/12/04 30/06/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 24,364 24,364 19,096 18,272 - - - -100.00%
Div Payout % 9.22% 10.98% 10.80% 8.25% - - - -
Equity
31/12/04 30/06/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 2,639,510 2,560,399 2,426,438 1,900,538 2,208,099 1,516,266 0 -100.00%
NOSH 981,230 980,996 970,575 950,269 912,437 686,093 263,916 -1.37%
Ratio Analysis
31/12/04 30/06/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 5.62% 4.81% 3.90% 4.53% 3.11% 2.31% 0.00% -
ROE 10.01% 8.67% 7.29% 11.65% 5.69% -18.88% 0.00% -
Per Share
31/12/04 30/06/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 478.82 470.22 466.94 514.76 479.66 587.91 865.87 0.62%
EPS 26.92 22.62 18.23 23.30 13.77 -41.72 -12.77 -
DPS 2.50 2.50 2.00 1.92 0.00 0.00 0.00 -100.00%
NAPS 2.69 2.61 2.50 2.00 2.42 2.21 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 950,269
31/12/04 30/06/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 243.03 238.61 234.43 253.03 226.39 208.65 118.21 -0.75%
EPS 13.66 11.48 9.15 11.45 6.50 -14.81 -1.74 -
DPS 1.26 1.26 0.99 0.95 0.00 0.00 0.00 -100.00%
NAPS 1.3653 1.3244 1.2551 0.9831 1.1422 0.7843 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/04 30/06/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 31/12/04 30/06/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 2.19 1.57 2.13 2.00 1.34 1.13 0.00 -
P/RPS 0.46 0.33 0.46 0.39 0.28 0.19 0.00 -100.00%
P/EPS 8.13 6.94 11.69 8.58 9.73 -2.71 0.00 -100.00%
EY 12.29 14.41 8.56 11.65 10.28 -36.92 0.00 -100.00%
DY 1.14 1.59 0.94 0.96 0.00 0.00 0.00 -100.00%
P/NAPS 0.81 0.60 0.85 1.00 0.55 0.51 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 30/06/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/05 26/08/04 26/02/04 27/02/03 07/02/02 27/02/01 - -
Price 2.11 1.93 2.36 1.88 1.66 1.13 0.00 -
P/RPS 0.44 0.41 0.51 0.37 0.35 0.19 0.00 -100.00%
P/EPS 7.84 8.53 12.95 8.07 12.05 -2.71 0.00 -100.00%
EY 12.76 11.72 7.72 12.39 8.30 -36.92 0.00 -100.00%
DY 1.18 1.30 0.85 1.02 0.00 0.00 0.00 -100.00%
P/NAPS 0.78 0.74 0.94 0.94 0.69 0.51 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