[DRBHCOM] QoQ Cumulative Quarter Result on 31-Mar-2002 [#4]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- 180.23%
YoY- 12.76%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 3,621,794 2,417,266 1,154,151 4,329,289 3,059,451 1,912,669 880,679 156.02%
PBT 303,043 202,831 90,270 391,108 238,554 98,641 29,210 373.65%
Tax -194,902 -118,518 -57,496 -214,996 -175,709 -105,415 -29,210 253.20%
NP 108,141 84,313 32,774 176,112 62,845 -6,774 0 -
-
NP to SH 108,141 84,313 32,774 176,112 62,845 -6,774 -10,549 -
-
Tax Rate 64.31% 58.43% 63.69% 54.97% 73.66% 106.87% 100.00% -
Total Cost 3,513,653 2,332,953 1,121,377 4,153,177 2,996,606 1,919,443 880,679 150.91%
-
Net Worth 1,902,915 1,892,183 1,867,956 2,265,642 2,210,536 2,142,048 2,127,987 -7.16%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - 18,271 - - - -
Div Payout % - - - 10.37% - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 1,902,915 1,892,183 1,867,956 2,265,642 2,210,536 2,142,048 2,127,987 -7.16%
NOSH 951,457 946,091 933,978 913,565 913,444 915,405 909,396 3.05%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 2.99% 3.49% 2.84% 4.07% 2.05% -0.35% 0.00% -
ROE 5.68% 4.46% 1.75% 7.77% 2.84% -0.32% -0.50% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 380.66 255.50 123.57 473.89 334.94 208.94 96.84 148.44%
EPS 11.36 8.91 3.51 19.28 6.88 -0.74 -1.16 -
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.00 2.48 2.42 2.34 2.34 -9.91%
Adjusted Per Share Value based on latest NOSH - 913,632
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 187.34 125.04 59.70 223.94 158.26 98.94 45.55 156.04%
EPS 5.59 4.36 1.70 9.11 3.25 -0.35 -0.55 -
DPS 0.00 0.00 0.00 0.95 0.00 0.00 0.00 -
NAPS 0.9843 0.9788 0.9662 1.1719 1.1434 1.108 1.1007 -7.16%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 2.00 1.82 2.32 2.13 1.34 1.08 0.94 -
P/RPS 0.53 0.71 1.88 0.45 0.40 0.52 0.97 -33.09%
P/EPS 17.60 20.42 66.11 11.05 19.48 -145.95 -81.03 -
EY 5.68 4.90 1.51 9.05 5.13 -0.69 -1.23 -
DY 0.00 0.00 0.00 0.94 0.00 0.00 0.00 -
P/NAPS 1.00 0.91 1.16 0.86 0.55 0.46 0.40 83.89%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 28/11/02 29/08/02 31/05/02 07/02/02 27/11/01 29/08/01 -
Price 1.88 1.81 2.34 2.43 1.66 1.34 1.48 -
P/RPS 0.49 0.71 1.89 0.51 0.50 0.64 1.53 -53.09%
P/EPS 16.54 20.31 66.68 12.61 24.13 -181.08 -127.59 -
EY 6.05 4.92 1.50 7.93 4.14 -0.55 -0.78 -
DY 0.00 0.00 0.00 0.82 0.00 0.00 0.00 -
P/NAPS 0.94 0.91 1.17 0.98 0.69 0.57 0.63 30.47%

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