[DRBHCOM] QoQ Cumulative Quarter Result on 31-Dec-2003 [#3]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 38.94%
YoY- -27.63%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 2,313,012 1,214,459 4,500,255 3,255,793 2,262,928 1,101,832 4,898,043 -39.27%
PBT 218,415 103,926 389,905 225,633 171,111 83,610 457,826 -38.86%
Tax -102,806 -52,718 -194,988 -147,374 -114,787 -59,364 -251,042 -44.76%
NP 115,609 51,208 194,917 78,259 56,324 24,246 206,784 -32.06%
-
NP to SH 115,609 51,208 194,917 78,259 56,324 24,246 206,784 -32.06%
-
Tax Rate 47.07% 50.73% 50.01% 65.32% 67.08% 71.00% 54.83% -
Total Cost 2,197,403 1,163,251 4,305,338 3,177,534 2,206,604 1,077,586 4,691,259 -39.60%
-
Net Worth 2,610,525 2,560,399 2,503,431 2,430,403 2,375,108 2,328,002 2,310,881 8.44%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - 24,352 - - - 19,098 -
Div Payout % - - 12.49% - - - 9.24% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 2,610,525 2,560,399 2,503,431 2,430,403 2,375,108 2,328,002 2,310,881 8.44%
NOSH 981,400 980,996 974,097 972,161 969,432 965,976 954,909 1.83%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 5.00% 4.22% 4.33% 2.40% 2.49% 2.20% 4.22% -
ROE 4.43% 2.00% 7.79% 3.22% 2.37% 1.04% 8.95% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 235.68 123.80 461.99 334.90 233.43 114.06 512.93 -40.37%
EPS 11.78 5.22 20.01 8.05 5.81 2.51 21.66 -33.29%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.00 -
NAPS 2.66 2.61 2.57 2.50 2.45 2.41 2.42 6.48%
Adjusted Per Share Value based on latest NOSH - 970,575
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 119.64 62.82 232.78 168.41 117.05 56.99 253.36 -39.27%
EPS 5.98 2.65 10.08 4.05 2.91 1.25 10.70 -32.07%
DPS 0.00 0.00 1.26 0.00 0.00 0.00 0.99 -
NAPS 1.3503 1.3244 1.2949 1.2572 1.2286 1.2042 1.1953 8.44%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.10 1.57 2.01 2.13 2.30 2.54 1.82 -
P/RPS 0.89 1.27 0.44 0.64 0.99 2.23 0.35 85.98%
P/EPS 17.83 30.08 10.04 26.46 39.59 101.20 8.40 64.93%
EY 5.61 3.32 9.96 3.78 2.53 0.99 11.90 -39.34%
DY 0.00 0.00 1.24 0.00 0.00 0.00 1.10 -
P/NAPS 0.79 0.60 0.78 0.85 0.94 1.05 0.75 3.51%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 26/08/04 31/05/04 26/02/04 21/11/03 29/08/03 30/05/03 -
Price 2.24 1.93 1.83 2.36 2.13 2.64 2.26 -
P/RPS 0.95 1.56 0.40 0.70 0.91 2.31 0.44 66.81%
P/EPS 19.02 36.97 9.15 29.32 36.66 105.18 10.44 49.00%
EY 5.26 2.70 10.93 3.41 2.73 0.95 9.58 -32.87%
DY 0.00 0.00 1.37 0.00 0.00 0.00 0.88 -
P/NAPS 0.84 0.74 0.71 0.94 0.87 1.10 0.93 -6.54%

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