[DRBHCOM] QoQ Quarter Result on 30-Sep-2003 [#2]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 32.3%
YoY- -37.76%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 1,214,459 1,244,462 992,865 1,161,096 1,101,832 1,276,249 1,204,528 0.54%
PBT 103,926 164,272 54,522 87,501 83,610 154,783 100,212 2.45%
Tax -52,718 -47,614 -32,587 -55,423 -59,364 -56,140 -76,384 -21.92%
NP 51,208 116,658 21,935 32,078 24,246 98,643 23,828 66.61%
-
NP to SH 51,208 116,658 21,935 32,078 24,246 98,643 23,828 66.61%
-
Tax Rate 50.73% 28.98% 59.77% 63.34% 71.00% 36.27% 76.22% -
Total Cost 1,163,251 1,127,804 970,930 1,129,018 1,077,586 1,177,606 1,180,700 -0.98%
-
Net Worth 2,560,399 2,504,687 2,426,438 2,374,353 2,328,002 2,310,708 1,900,538 22.00%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 24,364 - - - 19,096 - -
Div Payout % - 20.89% - - - 19.36% - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 2,560,399 2,504,687 2,426,438 2,374,353 2,328,002 2,310,708 1,900,538 22.00%
NOSH 980,996 974,586 970,575 969,123 965,976 954,838 950,269 2.14%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 4.22% 9.37% 2.21% 2.76% 2.20% 7.73% 1.98% -
ROE 2.00% 4.66% 0.90% 1.35% 1.04% 4.27% 1.25% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 123.80 127.69 102.30 119.81 114.06 133.66 126.76 -1.56%
EPS 5.22 11.97 2.26 3.31 2.51 10.33 2.50 63.43%
DPS 0.00 2.50 0.00 0.00 0.00 2.00 0.00 -
NAPS 2.61 2.57 2.50 2.45 2.41 2.42 2.00 19.43%
Adjusted Per Share Value based on latest NOSH - 969,123
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 62.82 64.37 51.36 60.06 56.99 66.02 62.31 0.54%
EPS 2.65 6.03 1.13 1.66 1.25 5.10 1.23 66.88%
DPS 0.00 1.26 0.00 0.00 0.00 0.99 0.00 -
NAPS 1.3244 1.2956 1.2551 1.2282 1.2042 1.1953 0.9831 22.00%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.57 2.01 2.13 2.30 2.54 1.82 2.00 -
P/RPS 1.27 1.57 2.08 1.92 2.23 1.36 1.58 -13.56%
P/EPS 30.08 16.79 94.25 69.49 101.20 17.62 79.76 -47.83%
EY 3.32 5.96 1.06 1.44 0.99 5.68 1.25 91.90%
DY 0.00 1.24 0.00 0.00 0.00 1.10 0.00 -
P/NAPS 0.60 0.78 0.85 0.94 1.05 0.75 1.00 -28.88%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 31/05/04 26/02/04 21/11/03 29/08/03 30/05/03 27/02/03 -
Price 1.93 1.83 2.36 2.13 2.64 2.26 1.88 -
P/RPS 1.56 1.43 2.31 1.78 2.31 1.69 1.48 3.57%
P/EPS 36.97 15.29 104.42 64.35 105.18 21.88 74.98 -37.61%
EY 2.70 6.54 0.96 1.55 0.95 4.57 1.33 60.39%
DY 0.00 1.37 0.00 0.00 0.00 0.88 0.00 -
P/NAPS 0.74 0.71 0.94 0.87 1.10 0.93 0.94 -14.75%

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