[DRBHCOM] QoQ Quarter Result on 30-Jun-2003 [#1]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -75.42%
YoY- -26.02%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 1,244,462 992,865 1,161,096 1,101,832 1,276,249 1,204,528 1,263,115 -0.98%
PBT 164,272 54,522 87,501 83,610 154,783 100,212 112,561 28.63%
Tax -47,614 -32,587 -55,423 -59,364 -56,140 -76,384 -61,022 -15.23%
NP 116,658 21,935 32,078 24,246 98,643 23,828 51,539 72.30%
-
NP to SH 116,658 21,935 32,078 24,246 98,643 23,828 51,539 72.30%
-
Tax Rate 28.98% 59.77% 63.34% 71.00% 36.27% 76.22% 54.21% -
Total Cost 1,127,804 970,930 1,129,018 1,077,586 1,177,606 1,180,700 1,211,576 -4.66%
-
Net Worth 2,504,687 2,426,438 2,374,353 2,328,002 2,310,708 1,900,538 1,891,212 20.57%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 24,364 - - - 19,096 - - -
Div Payout % 20.89% - - - 19.36% - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 2,504,687 2,426,438 2,374,353 2,328,002 2,310,708 1,900,538 1,891,212 20.57%
NOSH 974,586 970,575 969,123 965,976 954,838 950,269 945,606 2.03%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 9.37% 2.21% 2.76% 2.20% 7.73% 1.98% 4.08% -
ROE 4.66% 0.90% 1.35% 1.04% 4.27% 1.25% 2.73% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 127.69 102.30 119.81 114.06 133.66 126.76 133.58 -2.95%
EPS 11.97 2.26 3.31 2.51 10.33 2.50 5.45 68.88%
DPS 2.50 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 2.57 2.50 2.45 2.41 2.42 2.00 2.00 18.17%
Adjusted Per Share Value based on latest NOSH - 965,976
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 64.37 51.36 60.06 56.99 66.02 62.31 65.34 -0.99%
EPS 6.03 1.13 1.66 1.25 5.10 1.23 2.67 72.05%
DPS 1.26 0.00 0.00 0.00 0.99 0.00 0.00 -
NAPS 1.2956 1.2551 1.2282 1.2042 1.1953 0.9831 0.9783 20.57%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.01 2.13 2.30 2.54 1.82 2.00 1.82 -
P/RPS 1.57 2.08 1.92 2.23 1.36 1.58 1.36 10.03%
P/EPS 16.79 94.25 69.49 101.20 17.62 79.76 33.39 -36.73%
EY 5.96 1.06 1.44 0.99 5.68 1.25 2.99 58.31%
DY 1.24 0.00 0.00 0.00 1.10 0.00 0.00 -
P/NAPS 0.78 0.85 0.94 1.05 0.75 1.00 0.91 -9.75%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 26/02/04 21/11/03 29/08/03 30/05/03 27/02/03 28/11/02 -
Price 1.83 2.36 2.13 2.64 2.26 1.88 1.81 -
P/RPS 1.43 2.31 1.78 2.31 1.69 1.48 1.36 3.39%
P/EPS 15.29 104.42 64.35 105.18 21.88 74.98 33.21 -40.34%
EY 6.54 0.96 1.55 0.95 4.57 1.33 3.01 67.67%
DY 1.37 0.00 0.00 0.00 0.88 0.00 0.00 -
P/NAPS 0.71 0.94 0.87 1.10 0.93 0.94 0.91 -15.23%

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