[DRBHCOM] QoQ Quarter Result on 31-Dec-2003 [#3]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -31.62%
YoY- -7.94%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 1,098,553 1,214,459 1,244,462 992,865 1,161,096 1,101,832 1,276,249 -9.48%
PBT 114,489 103,926 164,272 54,522 87,501 83,610 154,783 -18.16%
Tax -50,088 -52,718 -47,614 -32,587 -55,423 -59,364 -56,140 -7.30%
NP 64,401 51,208 116,658 21,935 32,078 24,246 98,643 -24.68%
-
NP to SH 64,401 51,208 116,658 21,935 32,078 24,246 98,643 -24.68%
-
Tax Rate 43.75% 50.73% 28.98% 59.77% 63.34% 71.00% 36.27% -
Total Cost 1,034,152 1,163,251 1,127,804 970,930 1,129,018 1,077,586 1,177,606 -8.27%
-
Net Worth 2,611,382 2,560,399 2,504,687 2,426,438 2,374,353 2,328,002 2,310,708 8.47%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - 24,364 - - - 19,096 -
Div Payout % - - 20.89% - - - 19.36% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 2,611,382 2,560,399 2,504,687 2,426,438 2,374,353 2,328,002 2,310,708 8.47%
NOSH 981,722 980,996 974,586 970,575 969,123 965,976 954,838 1.86%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 5.86% 4.22% 9.37% 2.21% 2.76% 2.20% 7.73% -
ROE 2.47% 2.00% 4.66% 0.90% 1.35% 1.04% 4.27% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 111.90 123.80 127.69 102.30 119.81 114.06 133.66 -11.14%
EPS 6.56 5.22 11.97 2.26 3.31 2.51 10.33 -26.05%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.00 -
NAPS 2.66 2.61 2.57 2.50 2.45 2.41 2.42 6.48%
Adjusted Per Share Value based on latest NOSH - 970,575
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 56.82 62.82 64.37 51.36 60.06 56.99 66.02 -9.49%
EPS 3.33 2.65 6.03 1.13 1.66 1.25 5.10 -24.67%
DPS 0.00 0.00 1.26 0.00 0.00 0.00 0.99 -
NAPS 1.3508 1.3244 1.2956 1.2551 1.2282 1.2042 1.1953 8.47%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.10 1.57 2.01 2.13 2.30 2.54 1.82 -
P/RPS 1.88 1.27 1.57 2.08 1.92 2.23 1.36 24.01%
P/EPS 32.01 30.08 16.79 94.25 69.49 101.20 17.62 48.72%
EY 3.12 3.32 5.96 1.06 1.44 0.99 5.68 -32.85%
DY 0.00 0.00 1.24 0.00 0.00 0.00 1.10 -
P/NAPS 0.79 0.60 0.78 0.85 0.94 1.05 0.75 3.51%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 26/08/04 31/05/04 26/02/04 21/11/03 29/08/03 30/05/03 -
Price 2.24 1.93 1.83 2.36 2.13 2.64 2.26 -
P/RPS 2.00 1.56 1.43 2.31 1.78 2.31 1.69 11.84%
P/EPS 34.15 36.97 15.29 104.42 64.35 105.18 21.88 34.44%
EY 2.93 2.70 6.54 0.96 1.55 0.95 4.57 -25.58%
DY 0.00 0.00 1.37 0.00 0.00 0.00 0.88 -
P/NAPS 0.84 0.74 0.71 0.94 0.87 1.10 0.93 -6.54%

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