[DRBHCOM] QoQ Cumulative Quarter Result on 30-Jun-2001 [#1]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
29-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Jun-2001 [#1]
Profit Trend
QoQ- -106.75%
YoY- -144.1%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Cumulative Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 4,329,289 3,059,451 1,912,669 880,679 4,968,670 3,721,210 2,682,066 37.64%
PBT 391,108 238,554 98,641 29,210 411,536 288,104 176,258 70.20%
Tax -214,996 -175,709 -105,415 -29,210 -255,352 -194,749 -132,782 37.92%
NP 176,112 62,845 -6,774 0 156,184 93,355 43,476 154.32%
-
NP to SH 176,112 62,845 -6,774 -10,549 156,184 93,355 43,476 154.32%
-
Tax Rate 54.97% 73.66% 106.87% 100.00% 62.05% 67.60% 75.33% -
Total Cost 4,153,177 2,996,606 1,919,443 880,679 4,812,486 3,627,855 2,638,590 35.35%
-
Net Worth 2,265,642 2,210,536 2,142,048 2,127,987 1,745,279 1,517,018 1,401,400 37.78%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div 18,271 - - - - - - -
Div Payout % 10.37% - - - - - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 2,265,642 2,210,536 2,142,048 2,127,987 1,745,279 1,517,018 1,401,400 37.78%
NOSH 913,565 913,444 915,405 909,396 742,672 686,433 651,814 25.26%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 4.07% 2.05% -0.35% 0.00% 3.14% 2.51% 1.62% -
ROE 7.77% 2.84% -0.32% -0.50% 8.95% 6.15% 3.10% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 473.89 334.94 208.94 96.84 669.03 542.11 411.48 9.88%
EPS 19.28 6.88 -0.74 -1.16 21.03 13.60 6.67 103.04%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.48 2.42 2.34 2.34 2.35 2.21 2.15 9.99%
Adjusted Per Share Value based on latest NOSH - 909,396
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 223.94 158.26 98.94 45.55 257.01 192.49 138.73 37.64%
EPS 9.11 3.25 -0.35 -0.55 8.08 4.83 2.25 154.24%
DPS 0.95 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1719 1.1434 1.108 1.1007 0.9028 0.7847 0.7249 37.78%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 2.13 1.34 1.08 0.94 0.98 1.13 1.81 -
P/RPS 0.45 0.40 0.52 0.97 0.15 0.21 0.44 1.51%
P/EPS 11.05 19.48 -145.95 -81.03 4.66 8.31 27.14 -45.09%
EY 9.05 5.13 -0.69 -1.23 21.46 12.04 3.69 81.96%
DY 0.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.55 0.46 0.40 0.42 0.51 0.84 1.58%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 31/05/02 07/02/02 27/11/01 29/08/01 30/05/01 27/02/01 17/11/00 -
Price 2.43 1.66 1.34 1.48 0.98 1.13 1.58 -
P/RPS 0.51 0.50 0.64 1.53 0.15 0.21 0.38 21.69%
P/EPS 12.61 24.13 -181.08 -127.59 4.66 8.31 23.69 -34.34%
EY 7.93 4.14 -0.55 -0.78 21.46 12.04 4.22 52.33%
DY 0.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.69 0.57 0.63 0.42 0.51 0.73 21.71%

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