[DRBHCOM] QoQ Annualized Quarter Result on 31-Mar-2005 [#4]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -28.1%
YoY- -27.45%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 3,752,656 3,862,560 4,011,700 4,506,595 4,605,197 4,626,024 1,619,278 74.85%
PBT -47,230 301,114 391,668 276,702 376,696 436,830 138,568 -
Tax -13,814 -25,412 -25,476 -135,295 -180,030 -205,612 -70,290 -66.09%
NP -61,045 275,702 366,192 141,407 196,665 231,218 68,277 -
-
NP to SH -120,701 176,550 222,940 141,407 196,665 231,218 68,277 -
-
Tax Rate - 8.44% 6.50% 48.90% 47.79% 47.07% 50.73% -
Total Cost 3,813,701 3,586,858 3,645,508 4,365,188 4,408,532 4,394,806 1,551,001 81.87%
-
Net Worth 3,184,370 1,971,019 1,970,464 2,643,397 2,641,626 2,610,525 2,560,399 15.60%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - 29,480 - - - -
Div Payout % - - - 20.85% - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 3,184,370 1,971,019 1,970,464 2,643,397 2,641,626 2,610,525 2,560,399 15.60%
NOSH 985,873 985,509 985,232 982,675 982,017 981,400 980,996 0.33%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -1.63% 7.14% 9.13% 3.14% 4.27% 5.00% 4.22% -
ROE -3.79% 8.96% 11.31% 5.35% 7.44% 8.86% 2.67% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 380.64 391.94 407.18 458.60 468.95 471.37 165.06 74.28%
EPS -12.24 17.90 22.60 14.39 20.03 23.56 6.96 -
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 3.23 2.00 2.00 2.69 2.69 2.66 2.61 15.22%
Adjusted Per Share Value based on latest NOSH - 982,580
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 194.11 199.80 207.51 233.11 238.21 239.29 83.76 74.85%
EPS -6.24 9.13 11.53 7.31 10.17 11.96 3.53 -
DPS 0.00 0.00 0.00 1.52 0.00 0.00 0.00 -
NAPS 1.6472 1.0195 1.0193 1.3673 1.3664 1.3503 1.3244 15.60%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.19 1.57 1.47 1.86 2.19 2.10 1.57 -
P/RPS 0.31 0.40 0.36 0.41 0.47 0.45 0.95 -52.50%
P/EPS -9.72 8.76 6.50 12.93 10.94 8.91 22.56 -
EY -10.29 11.41 15.39 7.74 9.14 11.22 4.43 -
DY 0.00 0.00 0.00 1.61 0.00 0.00 0.00 -
P/NAPS 0.37 0.79 0.74 0.69 0.81 0.79 0.60 -27.48%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 28/11/05 29/08/05 30/05/05 24/02/05 29/11/04 26/08/04 -
Price 1.45 1.40 1.61 1.39 2.11 2.24 1.93 -
P/RPS 0.38 0.36 0.40 0.30 0.45 0.48 1.17 -52.65%
P/EPS -11.84 7.81 7.12 9.66 10.54 9.51 27.73 -
EY -8.44 12.80 14.05 10.35 9.49 10.52 3.61 -
DY 0.00 0.00 0.00 2.16 0.00 0.00 0.00 -
P/NAPS 0.45 0.70 0.81 0.52 0.78 0.84 0.74 -28.15%

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