[DRBHCOM] QoQ TTM Result on 30-Jun-2005 [#1]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 3.2%
YoY- -34.23%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 3,522,835 3,867,189 4,124,863 4,295,061 4,506,595 4,698,360 4,550,339 -15.69%
PBT -215,251 -41,243 208,844 270,693 276,702 446,794 437,209 -
Tax 50,170 -10,633 -45,195 -88,946 -135,295 -182,637 -183,007 -
NP -165,081 -51,876 163,649 181,747 141,407 264,157 254,202 -
-
NP to SH -223,482 -96,618 114,073 145,934 141,407 264,157 254,202 -
-
Tax Rate - - 21.64% 32.86% 48.90% 40.88% 41.86% -
Total Cost 3,687,916 3,919,065 3,961,214 4,113,314 4,365,188 4,434,203 4,296,137 -9.68%
-
Net Worth 2,433,648 3,185,617 1,971,787 1,970,464 2,643,141 2,639,510 2,611,382 -4.59%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 19,785 29,477 29,477 29,477 29,477 24,364 24,364 -12.96%
Div Payout % 0.00% 0.00% 25.84% 20.20% 20.85% 9.22% 9.58% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 2,433,648 3,185,617 1,971,787 1,970,464 2,643,141 2,639,510 2,611,382 -4.59%
NOSH 989,288 986,259 985,893 985,232 982,580 981,230 981,722 0.51%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -4.69% -1.34% 3.97% 4.23% 3.14% 5.62% 5.59% -
ROE -9.18% -3.03% 5.79% 7.41% 5.35% 10.01% 9.73% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 356.10 392.11 418.39 435.94 458.65 478.82 463.51 -16.13%
EPS -22.59 -9.80 11.57 14.81 14.39 26.92 25.89 -
DPS 2.00 3.00 3.00 3.00 3.00 2.50 2.50 -13.83%
NAPS 2.46 3.23 2.00 2.00 2.69 2.69 2.66 -5.08%
Adjusted Per Share Value based on latest NOSH - 985,232
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 182.22 200.04 213.37 222.17 233.11 243.03 235.37 -15.69%
EPS -11.56 -5.00 5.90 7.55 7.31 13.66 13.15 -
DPS 1.02 1.52 1.52 1.52 1.52 1.26 1.26 -13.15%
NAPS 1.2588 1.6478 1.0199 1.0193 1.3672 1.3653 1.3508 -4.59%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.44 1.19 1.57 1.47 1.86 2.19 2.10 -
P/RPS 0.40 0.30 0.38 0.34 0.41 0.46 0.45 -7.55%
P/EPS -6.37 -12.15 13.57 9.92 12.92 8.13 8.11 -
EY -15.69 -8.23 7.37 10.08 7.74 12.29 12.33 -
DY 1.39 2.52 1.91 2.04 1.61 1.14 1.19 10.92%
P/NAPS 0.59 0.37 0.79 0.74 0.69 0.81 0.79 -17.69%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 02/06/06 27/02/06 28/11/05 29/08/05 30/05/05 24/02/05 29/11/04 -
Price 1.72 1.45 1.40 1.61 1.39 2.11 2.24 -
P/RPS 0.48 0.37 0.33 0.37 0.30 0.44 0.48 0.00%
P/EPS -7.61 -14.80 12.10 10.87 9.66 7.84 8.65 -
EY -13.13 -6.76 8.26 9.20 10.35 12.76 11.56 -
DY 1.16 2.07 2.14 1.86 2.16 1.18 1.12 2.36%
P/NAPS 0.70 0.45 0.70 0.81 0.52 0.78 0.84 -11.45%

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