[DRBHCOM] QoQ Quarter Result on 30-Sep-2001 [#2]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
27-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- 135.79%
YoY- -80.69%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 1,154,151 1,269,838 1,146,782 1,031,990 880,679 1,317,175 1,039,144 7.26%
PBT 90,270 152,554 139,913 69,431 29,210 123,432 111,846 -13.34%
Tax -57,496 -39,287 -70,294 -65,656 -29,210 -60,603 -61,967 -4.88%
NP 32,774 113,267 69,619 3,775 0 62,829 49,879 -24.47%
-
NP to SH 32,774 113,267 69,619 3,775 -10,549 62,829 49,879 -24.47%
-
Tax Rate 63.69% 25.75% 50.24% 94.56% 100.00% 49.10% 55.40% -
Total Cost 1,121,377 1,156,571 1,077,163 1,028,215 880,679 1,254,346 989,265 8.74%
-
Net Worth 1,867,956 2,265,807 2,208,099 2,154,512 2,127,987 1,745,249 1,516,266 14.96%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - 18,272 - - - - - -
Div Payout % - 16.13% - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 1,867,956 2,265,807 2,208,099 2,154,512 2,127,987 1,745,249 1,516,266 14.96%
NOSH 933,978 913,632 912,437 920,731 909,396 742,659 686,093 22.89%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 2.84% 8.92% 6.07% 0.37% 0.00% 4.77% 4.80% -
ROE 1.75% 5.00% 3.15% 0.18% -0.50% 3.60% 3.29% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 123.57 138.99 125.68 112.08 96.84 177.36 151.46 -12.71%
EPS 3.51 12.40 7.63 0.41 -1.16 8.46 7.27 -38.53%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.48 2.42 2.34 2.34 2.35 2.21 -6.45%
Adjusted Per Share Value based on latest NOSH - 920,731
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 59.70 65.68 59.32 53.38 45.55 68.13 53.75 7.27%
EPS 1.70 5.86 3.60 0.20 -0.55 3.25 2.58 -24.33%
DPS 0.00 0.95 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9662 1.172 1.1422 1.1145 1.1007 0.9028 0.7843 14.96%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 2.32 2.13 1.34 1.08 0.94 0.98 1.13 -
P/RPS 1.88 1.53 1.07 0.96 0.97 0.55 0.75 84.83%
P/EPS 66.11 17.18 17.56 263.41 -81.03 11.58 15.54 163.24%
EY 1.51 5.82 5.69 0.38 -1.23 8.63 6.43 -62.03%
DY 0.00 0.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.86 0.55 0.46 0.40 0.42 0.51 73.21%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 29/08/02 31/05/02 07/02/02 27/11/01 29/08/01 30/05/01 27/02/01 -
Price 2.34 2.43 1.66 1.34 1.48 0.98 1.13 -
P/RPS 1.89 1.75 1.32 1.20 1.53 0.55 0.75 85.49%
P/EPS 66.68 19.60 21.76 326.83 -127.59 11.58 15.54 164.76%
EY 1.50 5.10 4.60 0.31 -0.78 8.63 6.43 -62.20%
DY 0.00 0.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.98 0.69 0.57 0.63 0.42 0.51 74.20%

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