[DRBHCOM] QoQ Quarter Result on 30-Sep-2004 [#2]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 25.76%
YoY- 100.76%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 1,002,925 1,052,697 1,140,886 1,098,553 1,214,459 1,244,462 992,865 0.67%
PBT 97,917 -5,820 64,107 114,489 103,926 164,272 54,522 47.80%
Tax -6,369 -272 -32,217 -50,088 -52,718 -47,614 -32,587 -66.35%
NP 91,548 -6,092 31,890 64,401 51,208 116,658 21,935 159.44%
-
NP to SH 55,735 -6,092 31,890 64,401 51,208 116,658 21,935 86.31%
-
Tax Rate 6.50% - 50.26% 43.75% 50.73% 28.98% 59.77% -
Total Cost 911,377 1,058,789 1,108,996 1,034,152 1,163,251 1,127,804 970,930 -4.13%
-
Net Worth 1,970,464 2,643,141 2,639,510 2,611,382 2,560,399 2,504,687 2,426,438 -12.96%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - 29,477 - - - 24,364 - -
Div Payout % - 0.00% - - - 20.89% - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 1,970,464 2,643,141 2,639,510 2,611,382 2,560,399 2,504,687 2,426,438 -12.96%
NOSH 985,232 982,580 981,230 981,722 980,996 974,586 970,575 1.00%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 9.13% -0.58% 2.80% 5.86% 4.22% 9.37% 2.21% -
ROE 2.83% -0.23% 1.21% 2.47% 2.00% 4.66% 0.90% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 101.80 107.14 116.27 111.90 123.80 127.69 102.30 -0.32%
EPS 5.65 -0.62 3.25 6.56 5.22 11.97 2.26 84.30%
DPS 0.00 3.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 2.00 2.69 2.69 2.66 2.61 2.57 2.50 -13.83%
Adjusted Per Share Value based on latest NOSH - 981,722
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 51.88 54.45 59.01 56.82 62.82 64.37 51.36 0.67%
EPS 2.88 -0.32 1.65 3.33 2.65 6.03 1.13 86.69%
DPS 0.00 1.52 0.00 0.00 0.00 1.26 0.00 -
NAPS 1.0193 1.3672 1.3653 1.3508 1.3244 1.2956 1.2551 -12.96%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.47 1.86 2.19 2.10 1.57 2.01 2.13 -
P/RPS 1.44 1.74 1.88 1.88 1.27 1.57 2.08 -21.75%
P/EPS 25.99 -300.00 67.38 32.01 30.08 16.79 94.25 -57.66%
EY 3.85 -0.33 1.48 3.12 3.32 5.96 1.06 136.47%
DY 0.00 1.61 0.00 0.00 0.00 1.24 0.00 -
P/NAPS 0.74 0.69 0.81 0.79 0.60 0.78 0.85 -8.83%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 30/05/05 24/02/05 29/11/04 26/08/04 31/05/04 26/02/04 -
Price 1.61 1.39 2.11 2.24 1.93 1.83 2.36 -
P/RPS 1.58 1.30 1.81 2.00 1.56 1.43 2.31 -22.38%
P/EPS 28.46 -224.19 64.92 34.15 36.97 15.29 104.42 -57.99%
EY 3.51 -0.45 1.54 2.93 2.70 6.54 0.96 137.52%
DY 0.00 2.16 0.00 0.00 0.00 1.37 0.00 -
P/NAPS 0.81 0.52 0.78 0.84 0.74 0.71 0.94 -9.45%

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