[DRBHCOM] QoQ Annualized Quarter Result on 30-Jun-2002 [#1]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- -25.56%
YoY- 410.68%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 4,898,043 4,829,058 4,834,532 4,616,604 4,329,289 4,079,268 3,825,338 17.93%
PBT 457,826 404,057 405,662 361,080 391,108 318,072 197,282 75.37%
Tax -251,042 -259,869 -237,036 -229,984 -214,996 -234,278 -210,830 12.35%
NP 206,784 144,188 168,626 131,096 176,112 83,793 -13,548 -
-
NP to SH 206,784 144,188 168,626 131,096 176,112 83,793 -13,548 -
-
Tax Rate 54.83% 64.31% 58.43% 63.69% 54.97% 73.66% 106.87% -
Total Cost 4,691,259 4,684,870 4,665,906 4,485,508 4,153,177 3,995,474 3,838,886 14.31%
-
Net Worth 2,310,881 1,902,915 1,892,183 1,867,956 2,265,642 2,210,536 2,142,048 5.19%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 19,098 - - - 18,271 - - -
Div Payout % 9.24% - - - 10.37% - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 2,310,881 1,902,915 1,892,183 1,867,956 2,265,642 2,210,536 2,142,048 5.19%
NOSH 954,909 951,457 946,091 933,978 913,565 913,444 915,405 2.85%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 4.22% 2.99% 3.49% 2.84% 4.07% 2.05% -0.35% -
ROE 8.95% 7.58% 8.91% 7.02% 7.77% 3.79% -0.63% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 512.93 507.54 511.00 494.29 473.89 446.58 417.88 14.65%
EPS 21.66 15.15 17.82 14.04 19.28 9.17 -1.48 -
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 2.42 2.00 2.00 2.00 2.48 2.42 2.34 2.26%
Adjusted Per Share Value based on latest NOSH - 933,978
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 253.36 249.79 250.07 238.80 223.94 211.01 197.87 17.93%
EPS 10.70 7.46 8.72 6.78 9.11 4.33 -0.70 -
DPS 0.99 0.00 0.00 0.00 0.95 0.00 0.00 -
NAPS 1.1953 0.9843 0.9788 0.9662 1.1719 1.1434 1.108 5.19%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.82 2.00 1.82 2.32 2.13 1.34 1.08 -
P/RPS 0.35 0.39 0.36 0.47 0.45 0.30 0.26 21.93%
P/EPS 8.40 13.20 10.21 16.53 11.05 14.61 -72.97 -
EY 11.90 7.58 9.79 6.05 9.05 6.85 -1.37 -
DY 1.10 0.00 0.00 0.00 0.94 0.00 0.00 -
P/NAPS 0.75 1.00 0.91 1.16 0.86 0.55 0.46 38.56%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 27/02/03 28/11/02 29/08/02 31/05/02 07/02/02 27/11/01 -
Price 2.26 1.88 1.81 2.34 2.43 1.66 1.34 -
P/RPS 0.44 0.37 0.35 0.47 0.51 0.37 0.32 23.67%
P/EPS 10.44 12.41 10.16 16.67 12.61 18.10 -90.54 -
EY 9.58 8.06 9.85 6.00 7.93 5.53 -1.10 -
DY 0.88 0.00 0.00 0.00 0.82 0.00 0.00 -
P/NAPS 0.93 0.94 0.91 1.17 0.98 0.69 0.57 38.63%

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