[DRBHCOM] QoQ Cumulative Quarter Result on 30-Sep-2005 [#2]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 58.38%
YoY- -23.64%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 777,272 3,522,835 2,814,492 1,931,280 1,002,925 4,506,595 3,453,898 -63.10%
PBT 29,456 -215,251 -35,423 150,557 97,917 276,702 282,522 -77.93%
Tax -11,597 50,170 -10,361 -12,706 -6,369 -135,295 -135,023 -80.62%
NP 17,859 -165,081 -45,784 137,851 91,548 141,407 147,499 -75.62%
-
NP to SH 9,317 -223,482 -90,526 88,275 55,735 141,407 147,499 -84.21%
-
Tax Rate 39.37% - - 8.44% 6.50% 48.90% 47.79% -
Total Cost 759,413 3,687,916 2,860,276 1,793,429 911,377 4,365,188 3,306,399 -62.59%
-
Net Worth 2,504,569 2,433,526 3,184,370 1,971,019 1,970,464 2,643,397 2,641,626 -3.49%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 19,784 - - - 29,480 - -
Div Payout % - 0.00% - - - 20.85% - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 2,504,569 2,433,526 3,184,370 1,971,019 1,970,464 2,643,397 2,641,626 -3.49%
NOSH 1,001,827 989,238 985,873 985,509 985,232 982,675 982,017 1.34%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 2.30% -4.69% -1.63% 7.14% 9.13% 3.14% 4.27% -
ROE 0.37% -9.18% -2.84% 4.48% 2.83% 5.35% 5.58% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 77.59 356.12 285.48 195.97 101.80 458.60 351.71 -63.59%
EPS 0.93 -22.59 -9.18 8.95 5.65 14.39 15.02 -84.42%
DPS 0.00 2.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 2.50 2.46 3.23 2.00 2.00 2.69 2.69 -4.77%
Adjusted Per Share Value based on latest NOSH - 985,893
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 40.21 182.22 145.58 99.90 51.88 233.11 178.66 -63.10%
EPS 0.48 -11.56 -4.68 4.57 2.88 7.31 7.63 -84.26%
DPS 0.00 1.02 0.00 0.00 0.00 1.52 0.00 -
NAPS 1.2955 1.2588 1.6472 1.0195 1.0193 1.3673 1.3664 -3.49%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.43 1.44 1.19 1.57 1.47 1.86 2.19 -
P/RPS 1.84 0.40 0.42 0.80 1.44 0.41 0.62 106.92%
P/EPS 153.76 -6.37 -12.96 17.53 25.99 12.93 14.58 382.98%
EY 0.65 -15.69 -7.72 5.71 3.85 7.74 6.86 -79.30%
DY 0.00 1.39 0.00 0.00 0.00 1.61 0.00 -
P/NAPS 0.57 0.59 0.37 0.79 0.74 0.69 0.81 -20.93%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 02/06/06 27/02/06 28/11/05 29/08/05 30/05/05 24/02/05 -
Price 1.54 1.72 1.45 1.40 1.61 1.39 2.11 -
P/RPS 1.98 0.48 0.51 0.71 1.58 0.30 0.60 122.13%
P/EPS 165.59 -7.61 -15.79 15.63 28.46 9.66 14.05 420.23%
EY 0.60 -13.13 -6.33 6.40 3.51 10.35 7.12 -80.86%
DY 0.00 1.16 0.00 0.00 0.00 2.16 0.00 -
P/NAPS 0.62 0.70 0.45 0.70 0.81 0.52 0.78 -14.22%

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