[DRBHCOM] QoQ Cumulative Quarter Result on 30-Jun-2004 [#3]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#3]
Profit Trend
QoQ- -73.73%
YoY- 111.2%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 4,506,595 3,453,898 2,313,012 1,214,459 4,500,255 3,255,793 2,262,928 58.22%
PBT 276,702 282,522 218,415 103,926 389,905 225,633 171,111 37.73%
Tax -135,295 -135,023 -102,806 -52,718 -194,988 -147,374 -114,787 11.57%
NP 141,407 147,499 115,609 51,208 194,917 78,259 56,324 84.61%
-
NP to SH 141,407 147,499 115,609 51,208 194,917 78,259 56,324 84.61%
-
Tax Rate 48.90% 47.79% 47.07% 50.73% 50.01% 65.32% 67.08% -
Total Cost 4,365,188 3,306,399 2,197,403 1,163,251 4,305,338 3,177,534 2,206,604 57.52%
-
Net Worth 2,643,397 2,641,626 2,610,525 2,560,399 2,503,431 2,430,403 2,375,108 7.38%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 29,480 - - - 24,352 - - -
Div Payout % 20.85% - - - 12.49% - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 2,643,397 2,641,626 2,610,525 2,560,399 2,503,431 2,430,403 2,375,108 7.38%
NOSH 982,675 982,017 981,400 980,996 974,097 972,161 969,432 0.90%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 3.14% 4.27% 5.00% 4.22% 4.33% 2.40% 2.49% -
ROE 5.35% 5.58% 4.43% 2.00% 7.79% 3.22% 2.37% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 458.60 351.71 235.68 123.80 461.99 334.90 233.43 56.79%
EPS 14.39 15.02 11.78 5.22 20.01 8.05 5.81 82.95%
DPS 3.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 2.69 2.69 2.66 2.61 2.57 2.50 2.45 6.42%
Adjusted Per Share Value based on latest NOSH - 980,996
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 233.11 178.66 119.64 62.82 232.78 168.41 117.05 58.22%
EPS 7.31 7.63 5.98 2.65 10.08 4.05 2.91 84.68%
DPS 1.52 0.00 0.00 0.00 1.26 0.00 0.00 -
NAPS 1.3673 1.3664 1.3503 1.3244 1.2949 1.2572 1.2286 7.38%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.86 2.19 2.10 1.57 2.01 2.13 2.30 -
P/RPS 0.41 0.62 0.89 1.27 0.44 0.64 0.99 -44.40%
P/EPS 12.93 14.58 17.83 30.08 10.04 26.46 39.59 -52.54%
EY 7.74 6.86 5.61 3.32 9.96 3.78 2.53 110.59%
DY 1.61 0.00 0.00 0.00 1.24 0.00 0.00 -
P/NAPS 0.69 0.81 0.79 0.60 0.78 0.85 0.94 -18.61%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 24/02/05 29/11/04 26/08/04 31/05/04 26/02/04 21/11/03 -
Price 1.39 2.11 2.24 1.93 1.83 2.36 2.13 -
P/RPS 0.30 0.60 0.95 1.56 0.40 0.70 0.91 -52.24%
P/EPS 9.66 14.05 19.02 36.97 9.15 29.32 36.66 -58.86%
EY 10.35 7.12 5.26 2.70 10.93 3.41 2.73 142.94%
DY 2.16 0.00 0.00 0.00 1.37 0.00 0.00 -
P/NAPS 0.52 0.78 0.84 0.74 0.71 0.94 0.87 -29.02%

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