[DRBHCOM] QoQ Cumulative Quarter Result on 30-Jun-2005 [#1]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -60.59%
YoY- 8.84%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 3,522,835 2,814,492 1,931,280 1,002,925 4,506,595 3,453,898 2,313,012 32.41%
PBT -215,251 -35,423 150,557 97,917 276,702 282,522 218,415 -
Tax 50,170 -10,361 -12,706 -6,369 -135,295 -135,023 -102,806 -
NP -165,081 -45,784 137,851 91,548 141,407 147,499 115,609 -
-
NP to SH -223,482 -90,526 88,275 55,735 141,407 147,499 115,609 -
-
Tax Rate - - 8.44% 6.50% 48.90% 47.79% 47.07% -
Total Cost 3,687,916 2,860,276 1,793,429 911,377 4,365,188 3,306,399 2,197,403 41.27%
-
Net Worth 2,433,526 3,184,370 1,971,019 1,970,464 2,643,397 2,641,626 2,610,525 -4.57%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 19,784 - - - 29,480 - - -
Div Payout % 0.00% - - - 20.85% - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 2,433,526 3,184,370 1,971,019 1,970,464 2,643,397 2,641,626 2,610,525 -4.57%
NOSH 989,238 985,873 985,509 985,232 982,675 982,017 981,400 0.53%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -4.69% -1.63% 7.14% 9.13% 3.14% 4.27% 5.00% -
ROE -9.18% -2.84% 4.48% 2.83% 5.35% 5.58% 4.43% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 356.12 285.48 195.97 101.80 458.60 351.71 235.68 31.71%
EPS -22.59 -9.18 8.95 5.65 14.39 15.02 11.78 -
DPS 2.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.46 3.23 2.00 2.00 2.69 2.69 2.66 -5.08%
Adjusted Per Share Value based on latest NOSH - 985,232
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 182.22 145.58 99.90 51.88 233.11 178.66 119.64 32.41%
EPS -11.56 -4.68 4.57 2.88 7.31 7.63 5.98 -
DPS 1.02 0.00 0.00 0.00 1.52 0.00 0.00 -
NAPS 1.2588 1.6472 1.0195 1.0193 1.3673 1.3664 1.3503 -4.57%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.44 1.19 1.57 1.47 1.86 2.19 2.10 -
P/RPS 0.40 0.42 0.80 1.44 0.41 0.62 0.89 -41.35%
P/EPS -6.37 -12.96 17.53 25.99 12.93 14.58 17.83 -
EY -15.69 -7.72 5.71 3.85 7.74 6.86 5.61 -
DY 1.39 0.00 0.00 0.00 1.61 0.00 0.00 -
P/NAPS 0.59 0.37 0.79 0.74 0.69 0.81 0.79 -17.69%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 02/06/06 27/02/06 28/11/05 29/08/05 30/05/05 24/02/05 29/11/04 -
Price 1.72 1.45 1.40 1.61 1.39 2.11 2.24 -
P/RPS 0.48 0.51 0.71 1.58 0.30 0.60 0.95 -36.58%
P/EPS -7.61 -15.79 15.63 28.46 9.66 14.05 19.02 -
EY -13.13 -6.33 6.40 3.51 10.35 7.12 5.26 -
DY 1.16 0.00 0.00 0.00 2.16 0.00 0.00 -
P/NAPS 0.70 0.45 0.70 0.81 0.52 0.78 0.84 -11.45%

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