[DRBHCOM] QoQ TTM Result on 30-Jun-2003 [#1]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -4.12%
YoY- -9.65%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 4,500,255 4,532,042 4,743,705 4,845,724 4,898,043 4,891,632 4,833,886 -4.65%
PBT 389,905 380,416 426,106 451,166 457,826 455,597 495,298 -14.73%
Tax -194,988 -203,514 -247,311 -252,910 -251,042 -234,189 -228,099 -9.91%
NP 194,917 176,902 178,795 198,256 206,784 221,408 267,199 -18.94%
-
NP to SH 194,917 176,902 178,795 198,256 206,784 221,408 267,199 -18.94%
-
Tax Rate 50.01% 53.50% 58.04% 56.06% 54.83% 51.40% 46.05% -
Total Cost 4,305,338 4,355,140 4,564,910 4,647,468 4,691,259 4,670,224 4,566,687 -3.84%
-
Net Worth 2,504,687 2,426,438 2,374,353 2,328,002 2,310,708 1,900,538 1,891,212 20.57%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 24,364 19,096 19,096 19,096 19,096 18,272 18,272 21.12%
Div Payout % 12.50% 10.80% 10.68% 9.63% 9.24% 8.25% 6.84% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 2,504,687 2,426,438 2,374,353 2,328,002 2,310,708 1,900,538 1,891,212 20.57%
NOSH 974,586 970,575 969,123 965,976 954,838 950,269 945,606 2.03%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 4.33% 3.90% 3.77% 4.09% 4.22% 4.53% 5.53% -
ROE 7.78% 7.29% 7.53% 8.52% 8.95% 11.65% 14.13% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 461.76 466.94 489.48 501.64 512.97 514.76 511.19 -6.54%
EPS 20.00 18.23 18.45 20.52 21.66 23.30 28.26 -20.56%
DPS 2.50 2.00 2.00 1.98 2.00 1.92 1.93 18.81%
NAPS 2.57 2.50 2.45 2.41 2.42 2.00 2.00 18.17%
Adjusted Per Share Value based on latest NOSH - 965,976
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 232.78 234.43 245.38 250.65 253.36 253.03 250.04 -4.65%
EPS 10.08 9.15 9.25 10.26 10.70 11.45 13.82 -18.95%
DPS 1.26 0.99 0.99 0.99 0.99 0.95 0.95 20.69%
NAPS 1.2956 1.2551 1.2282 1.2042 1.1953 0.9831 0.9783 20.57%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.01 2.13 2.30 2.54 1.82 2.00 1.82 -
P/RPS 0.44 0.46 0.47 0.51 0.35 0.39 0.36 14.30%
P/EPS 10.05 11.69 12.47 12.38 8.40 8.58 6.44 34.50%
EY 9.95 8.56 8.02 8.08 11.90 11.65 15.53 -25.66%
DY 1.24 0.94 0.87 0.78 1.10 0.96 1.06 11.01%
P/NAPS 0.78 0.85 0.94 1.05 0.75 1.00 0.91 -9.75%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 26/02/04 21/11/03 29/08/03 30/05/03 27/02/03 28/11/02 -
Price 1.83 2.36 2.13 2.64 2.26 1.88 1.81 -
P/RPS 0.40 0.51 0.44 0.53 0.44 0.37 0.35 9.30%
P/EPS 9.15 12.95 11.55 12.86 10.44 8.07 6.41 26.75%
EY 10.93 7.72 8.66 7.77 9.58 12.39 15.61 -21.13%
DY 1.37 0.85 0.94 0.75 0.88 1.02 1.07 17.89%
P/NAPS 0.71 0.94 0.87 1.10 0.93 0.94 0.91 -15.23%

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