[DRBHCOM] QoQ Quarter Result on 31-Mar-2002 [#4]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- 62.7%
YoY- 80.28%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 1,204,528 1,263,115 1,154,151 1,269,838 1,146,782 1,031,990 880,679 23.14%
PBT 100,212 112,561 90,270 152,554 139,913 69,431 29,210 126.96%
Tax -76,384 -61,022 -57,496 -39,287 -70,294 -65,656 -29,210 89.47%
NP 23,828 51,539 32,774 113,267 69,619 3,775 0 -
-
NP to SH 23,828 51,539 32,774 113,267 69,619 3,775 -10,549 -
-
Tax Rate 76.22% 54.21% 63.69% 25.75% 50.24% 94.56% 100.00% -
Total Cost 1,180,700 1,211,576 1,121,377 1,156,571 1,077,163 1,028,215 880,679 21.52%
-
Net Worth 1,900,538 1,891,212 1,867,956 2,265,807 2,208,099 2,154,512 2,127,987 -7.23%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - 18,272 - - - -
Div Payout % - - - 16.13% - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 1,900,538 1,891,212 1,867,956 2,265,807 2,208,099 2,154,512 2,127,987 -7.23%
NOSH 950,269 945,606 933,978 913,632 912,437 920,731 909,396 2.96%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 1.98% 4.08% 2.84% 8.92% 6.07% 0.37% 0.00% -
ROE 1.25% 2.73% 1.75% 5.00% 3.15% 0.18% -0.50% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 126.76 133.58 123.57 138.99 125.68 112.08 96.84 19.60%
EPS 2.50 5.45 3.51 12.40 7.63 0.41 -1.16 -
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.00 2.48 2.42 2.34 2.34 -9.91%
Adjusted Per Share Value based on latest NOSH - 913,632
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 62.31 65.34 59.70 65.68 59.32 53.38 45.55 23.15%
EPS 1.23 2.67 1.70 5.86 3.60 0.20 -0.55 -
DPS 0.00 0.00 0.00 0.95 0.00 0.00 0.00 -
NAPS 0.9831 0.9783 0.9662 1.172 1.1422 1.1145 1.1007 -7.23%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 2.00 1.82 2.32 2.13 1.34 1.08 0.94 -
P/RPS 1.58 1.36 1.88 1.53 1.07 0.96 0.97 38.31%
P/EPS 79.76 33.39 66.11 17.18 17.56 263.41 -81.03 -
EY 1.25 2.99 1.51 5.82 5.69 0.38 -1.23 -
DY 0.00 0.00 0.00 0.94 0.00 0.00 0.00 -
P/NAPS 1.00 0.91 1.16 0.86 0.55 0.46 0.40 83.89%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 28/11/02 29/08/02 31/05/02 07/02/02 27/11/01 29/08/01 -
Price 1.88 1.81 2.34 2.43 1.66 1.34 1.48 -
P/RPS 1.48 1.36 1.89 1.75 1.32 1.20 1.53 -2.18%
P/EPS 74.98 33.21 66.68 19.60 21.76 326.83 -127.59 -
EY 1.33 3.01 1.50 5.10 4.60 0.31 -0.78 -
DY 0.00 0.00 0.00 0.82 0.00 0.00 0.00 -
P/NAPS 0.94 0.91 1.17 0.98 0.69 0.57 0.63 30.47%

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