[DRBHCOM] QoQ Cumulative Quarter Result on 30-Sep-2004 [#2]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 125.76%
YoY- 105.26%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 1,002,925 4,506,595 3,453,898 2,313,012 1,214,459 4,500,255 3,255,793 -54.42%
PBT 97,917 276,702 282,522 218,415 103,926 389,905 225,633 -42.70%
Tax -6,369 -135,295 -135,023 -102,806 -52,718 -194,988 -147,374 -87.70%
NP 91,548 141,407 147,499 115,609 51,208 194,917 78,259 11.03%
-
NP to SH 55,735 141,407 147,499 115,609 51,208 194,917 78,259 -20.26%
-
Tax Rate 6.50% 48.90% 47.79% 47.07% 50.73% 50.01% 65.32% -
Total Cost 911,377 4,365,188 3,306,399 2,197,403 1,163,251 4,305,338 3,177,534 -56.54%
-
Net Worth 1,970,464 2,643,397 2,641,626 2,610,525 2,560,399 2,503,431 2,430,403 -13.06%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - 29,480 - - - 24,352 - -
Div Payout % - 20.85% - - - 12.49% - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 1,970,464 2,643,397 2,641,626 2,610,525 2,560,399 2,503,431 2,430,403 -13.06%
NOSH 985,232 982,675 982,017 981,400 980,996 974,097 972,161 0.89%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 9.13% 3.14% 4.27% 5.00% 4.22% 4.33% 2.40% -
ROE 2.83% 5.35% 5.58% 4.43% 2.00% 7.79% 3.22% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 101.80 458.60 351.71 235.68 123.80 461.99 334.90 -54.82%
EPS 5.65 14.39 15.02 11.78 5.22 20.01 8.05 -21.03%
DPS 0.00 3.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 2.00 2.69 2.69 2.66 2.61 2.57 2.50 -13.83%
Adjusted Per Share Value based on latest NOSH - 981,722
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 51.88 233.11 178.66 119.64 62.82 232.78 168.41 -54.41%
EPS 2.88 7.31 7.63 5.98 2.65 10.08 4.05 -20.34%
DPS 0.00 1.52 0.00 0.00 0.00 1.26 0.00 -
NAPS 1.0193 1.3673 1.3664 1.3503 1.3244 1.2949 1.2572 -13.06%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.47 1.86 2.19 2.10 1.57 2.01 2.13 -
P/RPS 1.44 0.41 0.62 0.89 1.27 0.44 0.64 71.79%
P/EPS 25.99 12.93 14.58 17.83 30.08 10.04 26.46 -1.18%
EY 3.85 7.74 6.86 5.61 3.32 9.96 3.78 1.23%
DY 0.00 1.61 0.00 0.00 0.00 1.24 0.00 -
P/NAPS 0.74 0.69 0.81 0.79 0.60 0.78 0.85 -8.83%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 30/05/05 24/02/05 29/11/04 26/08/04 31/05/04 26/02/04 -
Price 1.61 1.39 2.11 2.24 1.93 1.83 2.36 -
P/RPS 1.58 0.30 0.60 0.95 1.56 0.40 0.70 72.15%
P/EPS 28.46 9.66 14.05 19.02 36.97 9.15 29.32 -1.96%
EY 3.51 10.35 7.12 5.26 2.70 10.93 3.41 1.94%
DY 0.00 2.16 0.00 0.00 0.00 1.37 0.00 -
P/NAPS 0.81 0.52 0.78 0.84 0.74 0.71 0.94 -9.45%

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