[DRBHCOM] QoQ Quarter Result on 31-Mar-2005 [#4]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -119.1%
YoY- -105.22%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 883,212 928,355 1,002,925 1,052,697 1,140,886 1,098,553 1,214,459 -19.08%
PBT -185,980 52,640 97,917 -5,820 64,107 114,489 103,926 -
Tax 2,345 -6,337 -6,369 -272 -32,217 -50,088 -52,718 -
NP -183,635 46,303 91,548 -6,092 31,890 64,401 51,208 -
-
NP to SH -178,801 32,540 55,735 -6,092 31,890 64,401 51,208 -
-
Tax Rate - 12.04% 6.50% - 50.26% 43.75% 50.73% -
Total Cost 1,066,847 882,052 911,377 1,058,789 1,108,996 1,034,152 1,163,251 -5.58%
-
Net Worth 3,185,617 1,971,787 1,970,464 2,643,141 2,639,510 2,611,382 2,560,399 15.63%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - 29,477 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 3,185,617 1,971,787 1,970,464 2,643,141 2,639,510 2,611,382 2,560,399 15.63%
NOSH 986,259 985,893 985,232 982,580 981,230 981,722 980,996 0.35%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -20.79% 4.99% 9.13% -0.58% 2.80% 5.86% 4.22% -
ROE -5.61% 1.65% 2.83% -0.23% 1.21% 2.47% 2.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 89.55 94.16 101.80 107.14 116.27 111.90 123.80 -19.37%
EPS -18.13 3.30 5.65 -0.62 3.25 6.56 5.22 -
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 3.23 2.00 2.00 2.69 2.69 2.66 2.61 15.22%
Adjusted Per Share Value based on latest NOSH - 982,580
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 45.69 48.02 51.88 54.45 59.01 56.82 62.82 -19.07%
EPS -9.25 1.68 2.88 -0.32 1.65 3.33 2.65 -
DPS 0.00 0.00 0.00 1.52 0.00 0.00 0.00 -
NAPS 1.6478 1.0199 1.0193 1.3672 1.3653 1.3508 1.3244 15.63%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.19 1.57 1.47 1.86 2.19 2.10 1.57 -
P/RPS 1.33 1.67 1.44 1.74 1.88 1.88 1.27 3.11%
P/EPS -6.56 47.57 25.99 -300.00 67.38 32.01 30.08 -
EY -15.23 2.10 3.85 -0.33 1.48 3.12 3.32 -
DY 0.00 0.00 0.00 1.61 0.00 0.00 0.00 -
P/NAPS 0.37 0.79 0.74 0.69 0.81 0.79 0.60 -27.48%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 28/11/05 29/08/05 30/05/05 24/02/05 29/11/04 26/08/04 -
Price 1.45 1.40 1.61 1.39 2.11 2.24 1.93 -
P/RPS 1.62 1.49 1.58 1.30 1.81 2.00 1.56 2.54%
P/EPS -8.00 42.42 28.46 -224.19 64.92 34.15 36.97 -
EY -12.50 2.36 3.51 -0.45 1.54 2.93 2.70 -
DY 0.00 0.00 0.00 2.16 0.00 0.00 0.00 -
P/NAPS 0.45 0.70 0.81 0.52 0.78 0.84 0.74 -28.15%

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