[DRBHCOM] QoQ Annualized Quarter Result on 30-Sep-2001 [#2]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
27-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- 67.89%
YoY- -115.58%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 4,616,604 4,329,289 4,079,268 3,825,338 3,522,716 4,968,670 4,961,613 -4.70%
PBT 361,080 391,108 318,072 197,282 116,840 411,536 384,138 -4.05%
Tax -229,984 -214,996 -234,278 -210,830 -116,840 -255,352 -259,665 -7.79%
NP 131,096 176,112 83,793 -13,548 0 156,184 124,473 3.52%
-
NP to SH 131,096 176,112 83,793 -13,548 -42,196 156,184 124,473 3.52%
-
Tax Rate 63.69% 54.97% 73.66% 106.87% 100.00% 62.05% 67.60% -
Total Cost 4,485,508 4,153,177 3,995,474 3,838,886 3,522,716 4,812,486 4,837,140 -4.92%
-
Net Worth 1,867,956 2,265,642 2,210,536 2,142,048 2,127,987 1,745,279 1,517,018 14.92%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - 18,271 - - - - - -
Div Payout % - 10.37% - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 1,867,956 2,265,642 2,210,536 2,142,048 2,127,987 1,745,279 1,517,018 14.92%
NOSH 933,978 913,565 913,444 915,405 909,396 742,672 686,433 22.85%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 2.84% 4.07% 2.05% -0.35% 0.00% 3.14% 2.51% -
ROE 7.02% 7.77% 3.79% -0.63% -1.98% 8.95% 8.21% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 494.29 473.89 446.58 417.88 387.37 669.03 722.81 -22.43%
EPS 14.04 19.28 9.17 -1.48 -4.64 21.03 18.13 -15.70%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.48 2.42 2.34 2.34 2.35 2.21 -6.45%
Adjusted Per Share Value based on latest NOSH - 920,731
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 238.80 223.94 211.01 197.87 182.22 257.01 256.65 -4.70%
EPS 6.78 9.11 4.33 -0.70 -2.18 8.08 6.44 3.49%
DPS 0.00 0.95 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9662 1.1719 1.1434 1.108 1.1007 0.9028 0.7847 14.92%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 2.32 2.13 1.34 1.08 0.94 0.98 1.13 -
P/RPS 0.47 0.45 0.30 0.26 0.24 0.15 0.16 105.51%
P/EPS 16.53 11.05 14.61 -72.97 -20.26 4.66 6.23 91.99%
EY 6.05 9.05 6.85 -1.37 -4.94 21.46 16.05 -47.91%
DY 0.00 0.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.86 0.55 0.46 0.40 0.42 0.51 73.21%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 29/08/02 31/05/02 07/02/02 27/11/01 29/08/01 30/05/01 27/02/01 -
Price 2.34 2.43 1.66 1.34 1.48 0.98 1.13 -
P/RPS 0.47 0.51 0.37 0.32 0.38 0.15 0.16 105.51%
P/EPS 16.67 12.61 18.10 -90.54 -31.90 4.66 6.23 93.08%
EY 6.00 7.93 5.53 -1.10 -3.14 21.46 16.05 -48.19%
DY 0.00 0.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.98 0.69 0.57 0.63 0.42 0.51 74.20%

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