[DRBHCOM] QoQ Annualized Quarter Result on 31-Mar-2003 [#4]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 43.41%
YoY- 17.42%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 4,341,057 4,525,856 4,407,328 4,898,043 4,829,058 4,834,532 4,616,604 -4.00%
PBT 300,844 342,222 334,440 457,826 404,057 405,662 361,080 -11.42%
Tax -196,498 -229,574 -237,456 -251,042 -259,869 -237,036 -229,984 -9.93%
NP 104,345 112,648 96,984 206,784 144,188 168,626 131,096 -14.07%
-
NP to SH 104,345 112,648 96,984 206,784 144,188 168,626 131,096 -14.07%
-
Tax Rate 65.32% 67.08% 71.00% 54.83% 64.31% 58.43% 63.69% -
Total Cost 4,236,712 4,413,208 4,310,344 4,691,259 4,684,870 4,665,906 4,485,508 -3.72%
-
Net Worth 2,430,403 2,375,108 2,328,002 2,310,881 1,902,915 1,892,183 1,867,956 19.12%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - 19,098 - - - -
Div Payout % - - - 9.24% - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 2,430,403 2,375,108 2,328,002 2,310,881 1,902,915 1,892,183 1,867,956 19.12%
NOSH 972,161 969,432 965,976 954,909 951,457 946,091 933,978 2.69%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 2.40% 2.49% 2.20% 4.22% 2.99% 3.49% 2.84% -
ROE 4.29% 4.74% 4.17% 8.95% 7.58% 8.91% 7.02% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 446.54 466.86 456.26 512.93 507.54 511.00 494.29 -6.53%
EPS 10.73 11.62 10.04 21.66 15.15 17.82 14.04 -16.36%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 2.50 2.45 2.41 2.42 2.00 2.00 2.00 15.99%
Adjusted Per Share Value based on latest NOSH - 954,838
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 224.55 234.11 227.98 253.36 249.79 250.07 238.80 -4.00%
EPS 5.40 5.83 5.02 10.70 7.46 8.72 6.78 -14.04%
DPS 0.00 0.00 0.00 0.99 0.00 0.00 0.00 -
NAPS 1.2572 1.2286 1.2042 1.1953 0.9843 0.9788 0.9662 19.12%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.13 2.30 2.54 1.82 2.00 1.82 2.32 -
P/RPS 0.48 0.49 0.56 0.35 0.39 0.36 0.47 1.40%
P/EPS 19.84 19.79 25.30 8.40 13.20 10.21 16.53 12.90%
EY 5.04 5.05 3.95 11.90 7.58 9.79 6.05 -11.43%
DY 0.00 0.00 0.00 1.10 0.00 0.00 0.00 -
P/NAPS 0.85 0.94 1.05 0.75 1.00 0.91 1.16 -18.67%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 21/11/03 29/08/03 30/05/03 27/02/03 28/11/02 29/08/02 -
Price 2.36 2.13 2.64 2.26 1.88 1.81 2.34 -
P/RPS 0.53 0.46 0.58 0.44 0.37 0.35 0.47 8.31%
P/EPS 21.99 18.33 26.29 10.44 12.41 10.16 16.67 20.21%
EY 4.55 5.46 3.80 9.58 8.06 9.85 6.00 -16.79%
DY 0.00 0.00 0.00 0.88 0.00 0.00 0.00 -
P/NAPS 0.94 0.87 1.10 0.93 0.94 0.91 1.17 -13.54%

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