[DRBHCOM] QoQ Cumulative Quarter Result on 31-Dec-2002 [#3]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 28.26%
YoY- 72.08%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 2,262,928 1,101,832 4,898,043 3,621,794 2,417,266 1,154,151 4,329,289 -35.08%
PBT 171,111 83,610 457,826 303,043 202,831 90,270 391,108 -42.34%
Tax -114,787 -59,364 -251,042 -194,902 -118,518 -57,496 -214,996 -34.16%
NP 56,324 24,246 206,784 108,141 84,313 32,774 176,112 -53.20%
-
NP to SH 56,324 24,246 206,784 108,141 84,313 32,774 176,112 -53.20%
-
Tax Rate 67.08% 71.00% 54.83% 64.31% 58.43% 63.69% 54.97% -
Total Cost 2,206,604 1,077,586 4,691,259 3,513,653 2,332,953 1,121,377 4,153,177 -34.37%
-
Net Worth 2,375,108 2,328,002 2,310,881 1,902,915 1,892,183 1,867,956 2,265,642 3.19%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - 19,098 - - - 18,271 -
Div Payout % - - 9.24% - - - 10.37% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 2,375,108 2,328,002 2,310,881 1,902,915 1,892,183 1,867,956 2,265,642 3.19%
NOSH 969,432 965,976 954,909 951,457 946,091 933,978 913,565 4.03%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 2.49% 2.20% 4.22% 2.99% 3.49% 2.84% 4.07% -
ROE 2.37% 1.04% 8.95% 5.68% 4.46% 1.75% 7.77% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 233.43 114.06 512.93 380.66 255.50 123.57 473.89 -37.60%
EPS 5.81 2.51 21.66 11.36 8.91 3.51 19.28 -55.01%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 2.45 2.41 2.42 2.00 2.00 2.00 2.48 -0.80%
Adjusted Per Share Value based on latest NOSH - 950,269
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 117.05 56.99 253.36 187.34 125.04 59.70 223.94 -35.08%
EPS 2.91 1.25 10.70 5.59 4.36 1.70 9.11 -53.23%
DPS 0.00 0.00 0.99 0.00 0.00 0.00 0.95 -
NAPS 1.2286 1.2042 1.1953 0.9843 0.9788 0.9662 1.1719 3.19%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.30 2.54 1.82 2.00 1.82 2.32 2.13 -
P/RPS 0.99 2.23 0.35 0.53 0.71 1.88 0.45 69.07%
P/EPS 39.59 101.20 8.40 17.60 20.42 66.11 11.05 133.96%
EY 2.53 0.99 11.90 5.68 4.90 1.51 9.05 -57.21%
DY 0.00 0.00 1.10 0.00 0.00 0.00 0.94 -
P/NAPS 0.94 1.05 0.75 1.00 0.91 1.16 0.86 6.10%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 29/08/03 30/05/03 27/02/03 28/11/02 29/08/02 31/05/02 -
Price 2.13 2.64 2.26 1.88 1.81 2.34 2.43 -
P/RPS 0.91 2.31 0.44 0.49 0.71 1.89 0.51 47.05%
P/EPS 36.66 105.18 10.44 16.54 20.31 66.68 12.61 103.56%
EY 2.73 0.95 9.58 6.05 4.92 1.50 7.93 -50.84%
DY 0.00 0.00 0.88 0.00 0.00 0.00 0.82 -
P/NAPS 0.87 1.10 0.93 0.94 0.91 1.17 0.98 -7.62%

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