[DRBHCOM] QoQ Quarter Result on 30-Jun-2005 [#1]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 1014.89%
YoY- 8.84%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 708,343 883,212 928,355 1,002,925 1,052,697 1,140,886 1,098,553 -25.38%
PBT -179,828 -185,980 52,640 97,917 -5,820 64,107 114,489 -
Tax 60,531 2,345 -6,337 -6,369 -272 -32,217 -50,088 -
NP -119,297 -183,635 46,303 91,548 -6,092 31,890 64,401 -
-
NP to SH -132,956 -178,801 32,540 55,735 -6,092 31,890 64,401 -
-
Tax Rate - - 12.04% 6.50% - 50.26% 43.75% -
Total Cost 827,640 1,066,847 882,052 911,377 1,058,789 1,108,996 1,034,152 -13.81%
-
Net Worth 2,433,648 3,185,617 1,971,787 1,970,464 2,643,141 2,639,510 2,611,382 -4.59%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 19,785 - - - 29,477 - - -
Div Payout % 0.00% - - - 0.00% - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 2,433,648 3,185,617 1,971,787 1,970,464 2,643,141 2,639,510 2,611,382 -4.59%
NOSH 989,288 986,259 985,893 985,232 982,580 981,230 981,722 0.51%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -16.84% -20.79% 4.99% 9.13% -0.58% 2.80% 5.86% -
ROE -5.46% -5.61% 1.65% 2.83% -0.23% 1.21% 2.47% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 71.60 89.55 94.16 101.80 107.14 116.27 111.90 -25.76%
EPS -13.44 -18.13 3.30 5.65 -0.62 3.25 6.56 -
DPS 2.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.46 3.23 2.00 2.00 2.69 2.69 2.66 -5.08%
Adjusted Per Share Value based on latest NOSH - 985,232
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 36.64 45.69 48.02 51.88 54.45 59.01 56.82 -25.38%
EPS -6.88 -9.25 1.68 2.88 -0.32 1.65 3.33 -
DPS 1.02 0.00 0.00 0.00 1.52 0.00 0.00 -
NAPS 1.2588 1.6478 1.0199 1.0193 1.3672 1.3653 1.3508 -4.59%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.44 1.19 1.57 1.47 1.86 2.19 2.10 -
P/RPS 2.01 1.33 1.67 1.44 1.74 1.88 1.88 4.56%
P/EPS -10.71 -6.56 47.57 25.99 -300.00 67.38 32.01 -
EY -9.33 -15.23 2.10 3.85 -0.33 1.48 3.12 -
DY 1.39 0.00 0.00 0.00 1.61 0.00 0.00 -
P/NAPS 0.59 0.37 0.79 0.74 0.69 0.81 0.79 -17.69%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 02/06/06 27/02/06 28/11/05 29/08/05 30/05/05 24/02/05 29/11/04 -
Price 1.72 1.45 1.40 1.61 1.39 2.11 2.24 -
P/RPS 2.40 1.62 1.49 1.58 1.30 1.81 2.00 12.93%
P/EPS -12.80 -8.00 42.42 28.46 -224.19 64.92 34.15 -
EY -7.81 -12.50 2.36 3.51 -0.45 1.54 2.93 -
DY 1.16 0.00 0.00 0.00 2.16 0.00 0.00 -
P/NAPS 0.70 0.45 0.70 0.81 0.52 0.78 0.84 -11.45%

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