[DRBHCOM] QoQ TTM Result on 30-Sep-2002 [#2]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 21.77%
YoY- 152.23%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 4,845,724 4,898,043 4,891,632 4,833,886 4,602,761 4,329,289 4,376,626 7.04%
PBT 451,166 457,826 455,597 495,298 452,168 391,108 361,986 15.86%
Tax -252,910 -251,042 -234,189 -228,099 -232,733 -204,447 -225,763 7.88%
NP 198,256 206,784 221,408 267,199 219,435 186,661 136,223 28.51%
-
NP to SH 198,256 206,784 221,408 267,199 219,435 176,112 125,674 35.62%
-
Tax Rate 56.06% 54.83% 51.40% 46.05% 51.47% 52.27% 62.37% -
Total Cost 4,647,468 4,691,259 4,670,224 4,566,687 4,383,326 4,142,628 4,240,403 6.31%
-
Net Worth 2,328,002 2,310,708 1,900,538 1,891,212 1,867,956 2,265,807 2,208,099 3.59%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 19,096 19,096 18,272 18,272 18,272 18,272 - -
Div Payout % 9.63% 9.24% 8.25% 6.84% 8.33% 10.38% - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 2,328,002 2,310,708 1,900,538 1,891,212 1,867,956 2,265,807 2,208,099 3.59%
NOSH 965,976 954,838 950,269 945,606 933,978 913,632 912,437 3.88%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 4.09% 4.22% 4.53% 5.53% 4.77% 4.31% 3.11% -
ROE 8.52% 8.95% 11.65% 14.13% 11.75% 7.77% 5.69% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 501.64 512.97 514.76 511.19 492.81 473.85 479.66 3.04%
EPS 20.52 21.66 23.30 28.26 23.49 19.28 13.77 30.56%
DPS 1.98 2.00 1.92 1.93 1.96 2.00 0.00 -
NAPS 2.41 2.42 2.00 2.00 2.00 2.48 2.42 -0.27%
Adjusted Per Share Value based on latest NOSH - 945,606
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 250.65 253.36 253.03 250.04 238.09 223.94 226.39 7.04%
EPS 10.26 10.70 11.45 13.82 11.35 9.11 6.50 35.68%
DPS 0.99 0.99 0.95 0.95 0.95 0.95 0.00 -
NAPS 1.2042 1.1953 0.9831 0.9783 0.9662 1.172 1.1422 3.59%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 2.54 1.82 2.00 1.82 2.32 2.13 1.34 -
P/RPS 0.51 0.35 0.39 0.36 0.47 0.45 0.28 49.30%
P/EPS 12.38 8.40 8.58 6.44 9.87 11.05 9.73 17.47%
EY 8.08 11.90 11.65 15.53 10.13 9.05 10.28 -14.86%
DY 0.78 1.10 0.96 1.06 0.84 0.94 0.00 -
P/NAPS 1.05 0.75 1.00 0.91 1.16 0.86 0.55 54.07%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 30/05/03 27/02/03 28/11/02 29/08/02 31/05/02 07/02/02 -
Price 2.64 2.26 1.88 1.81 2.34 2.43 1.66 -
P/RPS 0.53 0.44 0.37 0.35 0.47 0.51 0.35 31.96%
P/EPS 12.86 10.44 8.07 6.41 9.96 12.61 12.05 4.44%
EY 7.77 9.58 12.39 15.61 10.04 7.93 8.30 -4.31%
DY 0.75 0.88 1.02 1.07 0.84 0.82 0.00 -
P/NAPS 1.10 0.93 0.94 0.91 1.17 0.98 0.69 36.58%

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