[DRBHCOM] QoQ Quarter Result on 31-Mar-2003 [#4]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 313.98%
YoY- -12.91%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 992,865 1,161,096 1,101,832 1,276,249 1,204,528 1,263,115 1,154,151 -9.52%
PBT 54,522 87,501 83,610 154,783 100,212 112,561 90,270 -28.48%
Tax -32,587 -55,423 -59,364 -56,140 -76,384 -61,022 -57,496 -31.44%
NP 21,935 32,078 24,246 98,643 23,828 51,539 32,774 -23.43%
-
NP to SH 21,935 32,078 24,246 98,643 23,828 51,539 32,774 -23.43%
-
Tax Rate 59.77% 63.34% 71.00% 36.27% 76.22% 54.21% 63.69% -
Total Cost 970,930 1,129,018 1,077,586 1,177,606 1,180,700 1,211,576 1,121,377 -9.13%
-
Net Worth 2,426,438 2,374,353 2,328,002 2,310,708 1,900,538 1,891,212 1,867,956 18.99%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - 19,096 - - - -
Div Payout % - - - 19.36% - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 2,426,438 2,374,353 2,328,002 2,310,708 1,900,538 1,891,212 1,867,956 18.99%
NOSH 970,575 969,123 965,976 954,838 950,269 945,606 933,978 2.58%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 2.21% 2.76% 2.20% 7.73% 1.98% 4.08% 2.84% -
ROE 0.90% 1.35% 1.04% 4.27% 1.25% 2.73% 1.75% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 102.30 119.81 114.06 133.66 126.76 133.58 123.57 -11.80%
EPS 2.26 3.31 2.51 10.33 2.50 5.45 3.51 -25.37%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 2.50 2.45 2.41 2.42 2.00 2.00 2.00 15.99%
Adjusted Per Share Value based on latest NOSH - 954,838
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 51.36 60.06 56.99 66.02 62.31 65.34 59.70 -9.51%
EPS 1.13 1.66 1.25 5.10 1.23 2.67 1.70 -23.77%
DPS 0.00 0.00 0.00 0.99 0.00 0.00 0.00 -
NAPS 1.2551 1.2282 1.2042 1.1953 0.9831 0.9783 0.9662 18.99%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.13 2.30 2.54 1.82 2.00 1.82 2.32 -
P/RPS 2.08 1.92 2.23 1.36 1.58 1.36 1.88 6.95%
P/EPS 94.25 69.49 101.20 17.62 79.76 33.39 66.11 26.58%
EY 1.06 1.44 0.99 5.68 1.25 2.99 1.51 -20.96%
DY 0.00 0.00 0.00 1.10 0.00 0.00 0.00 -
P/NAPS 0.85 0.94 1.05 0.75 1.00 0.91 1.16 -18.67%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 21/11/03 29/08/03 30/05/03 27/02/03 28/11/02 29/08/02 -
Price 2.36 2.13 2.64 2.26 1.88 1.81 2.34 -
P/RPS 2.31 1.78 2.31 1.69 1.48 1.36 1.89 14.27%
P/EPS 104.42 64.35 105.18 21.88 74.98 33.21 66.68 34.74%
EY 0.96 1.55 0.95 4.57 1.33 3.01 1.50 -25.67%
DY 0.00 0.00 0.00 0.88 0.00 0.00 0.00 -
P/NAPS 0.94 0.87 1.10 0.93 0.94 0.91 1.17 -13.54%

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