[DRBHCOM] QoQ Cumulative Quarter Result on 31-Dec-2001 [#3]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
07-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 1027.74%
YoY- -32.68%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 2,417,266 1,154,151 4,329,289 3,059,451 1,912,669 880,679 4,968,670 -38.11%
PBT 202,831 90,270 391,108 238,554 98,641 29,210 411,536 -37.57%
Tax -118,518 -57,496 -214,996 -175,709 -105,415 -29,210 -255,352 -40.02%
NP 84,313 32,774 176,112 62,845 -6,774 0 156,184 -33.67%
-
NP to SH 84,313 32,774 176,112 62,845 -6,774 -10,549 156,184 -33.67%
-
Tax Rate 58.43% 63.69% 54.97% 73.66% 106.87% 100.00% 62.05% -
Total Cost 2,332,953 1,121,377 4,153,177 2,996,606 1,919,443 880,679 4,812,486 -38.26%
-
Net Worth 1,892,183 1,867,956 2,265,642 2,210,536 2,142,048 2,127,987 1,745,279 5.53%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - 18,271 - - - - -
Div Payout % - - 10.37% - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 1,892,183 1,867,956 2,265,642 2,210,536 2,142,048 2,127,987 1,745,279 5.53%
NOSH 946,091 933,978 913,565 913,444 915,405 909,396 742,672 17.49%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 3.49% 2.84% 4.07% 2.05% -0.35% 0.00% 3.14% -
ROE 4.46% 1.75% 7.77% 2.84% -0.32% -0.50% 8.95% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 255.50 123.57 473.89 334.94 208.94 96.84 669.03 -47.33%
EPS 8.91 3.51 19.28 6.88 -0.74 -1.16 21.03 -43.56%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.48 2.42 2.34 2.34 2.35 -10.18%
Adjusted Per Share Value based on latest NOSH - 912,437
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 125.04 59.70 223.94 158.26 98.94 45.55 257.01 -38.11%
EPS 4.36 1.70 9.11 3.25 -0.35 -0.55 8.08 -33.69%
DPS 0.00 0.00 0.95 0.00 0.00 0.00 0.00 -
NAPS 0.9788 0.9662 1.1719 1.1434 1.108 1.1007 0.9028 5.53%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.82 2.32 2.13 1.34 1.08 0.94 0.98 -
P/RPS 0.71 1.88 0.45 0.40 0.52 0.97 0.15 181.64%
P/EPS 20.42 66.11 11.05 19.48 -145.95 -81.03 4.66 167.54%
EY 4.90 1.51 9.05 5.13 -0.69 -1.23 21.46 -62.60%
DY 0.00 0.00 0.94 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.16 0.86 0.55 0.46 0.40 0.42 67.36%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/11/02 29/08/02 31/05/02 07/02/02 27/11/01 29/08/01 30/05/01 -
Price 1.81 2.34 2.43 1.66 1.34 1.48 0.98 -
P/RPS 0.71 1.89 0.51 0.50 0.64 1.53 0.15 181.64%
P/EPS 20.31 66.68 12.61 24.13 -181.08 -127.59 4.66 166.57%
EY 4.92 1.50 7.93 4.14 -0.55 -0.78 21.46 -62.50%
DY 0.00 0.00 0.82 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.17 0.98 0.69 0.57 0.63 0.42 67.36%

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