[DRBHCOM] QoQ TTM Result on 30-Jun-2001 [#1]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
29-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Jun-2001 [#1]
Profit Trend
QoQ- -22.07%
YoY- 131.59%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
TTM Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 4,329,289 4,376,626 4,268,988 4,878,572 5,024,472 4,033,611 3,697,693 11.09%
PBT 391,108 361,986 333,919 354,829 411,536 -22,389 -118,909 -
Tax -204,447 -225,763 -217,436 -222,568 -255,352 115,744 162,385 -
NP 186,661 136,223 116,483 132,261 156,184 93,355 43,476 164.39%
-
NP to SH 176,112 125,674 105,934 121,712 156,184 -286,258 -351,972 -
-
Tax Rate 52.27% 62.37% 65.12% 62.73% 62.05% - - -
Total Cost 4,142,628 4,240,403 4,152,505 4,746,311 4,868,288 3,940,256 3,654,217 8.73%
-
Net Worth 2,265,807 2,208,099 2,154,512 2,127,987 1,745,249 1,516,266 1,401,298 37.80%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div 18,272 - - - - - - -
Div Payout % 10.38% - - - - - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 2,265,807 2,208,099 2,154,512 2,127,987 1,745,249 1,516,266 1,401,298 37.80%
NOSH 913,632 912,437 920,731 909,396 742,659 686,093 651,766 25.27%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 4.31% 3.11% 2.73% 2.71% 3.11% 2.31% 1.18% -
ROE 7.77% 5.69% 4.92% 5.72% 8.95% -18.88% -25.12% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 473.85 479.66 463.65 536.46 676.55 587.91 567.33 -11.32%
EPS 19.28 13.77 11.51 13.38 21.03 -41.72 -54.00 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.48 2.42 2.34 2.34 2.35 2.21 2.15 9.99%
Adjusted Per Share Value based on latest NOSH - 909,396
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 223.94 226.39 220.82 252.35 259.90 208.65 191.27 11.09%
EPS 9.11 6.50 5.48 6.30 8.08 -14.81 -18.21 -
DPS 0.95 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.172 1.1422 1.1145 1.1007 0.9028 0.7843 0.7248 37.80%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 2.13 1.34 1.08 0.94 0.98 1.13 1.81 -
P/RPS 0.45 0.28 0.23 0.18 0.14 0.19 0.32 25.54%
P/EPS 11.05 9.73 9.39 7.02 4.66 -2.71 -3.35 -
EY 9.05 10.28 10.65 14.24 21.46 -36.92 -29.84 -
DY 0.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.55 0.46 0.40 0.42 0.51 0.84 1.58%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 31/05/02 07/02/02 27/11/01 29/08/01 30/05/01 27/02/01 17/11/00 -
Price 2.43 1.66 1.34 1.48 0.98 1.13 1.58 -
P/RPS 0.51 0.35 0.29 0.28 0.14 0.19 0.28 49.19%
P/EPS 12.61 12.05 11.65 11.06 4.66 -2.71 -2.93 -
EY 7.93 8.30 8.59 9.04 21.46 -36.92 -34.18 -
DY 0.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.69 0.57 0.63 0.42 0.51 0.73 21.71%

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