[DRBHCOM] QoQ TTM Result on 30-Sep-2005 [#2]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -21.83%
YoY- -55.13%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 3,297,182 3,522,835 3,867,189 4,124,863 4,295,061 4,506,595 4,698,360 -21.08%
PBT -283,712 -215,251 -41,243 208,844 270,693 276,702 446,794 -
Tax 44,942 50,170 -10,633 -45,195 -88,946 -135,295 -182,637 -
NP -238,770 -165,081 -51,876 163,649 181,747 141,407 264,157 -
-
NP to SH -269,900 -223,482 -96,618 114,073 145,934 141,407 264,157 -
-
Tax Rate - - - 21.64% 32.86% 48.90% 40.88% -
Total Cost 3,535,952 3,687,916 3,919,065 3,961,214 4,113,314 4,365,188 4,434,203 -14.04%
-
Net Worth 2,504,569 2,433,648 3,185,617 1,971,787 1,970,464 2,643,141 2,639,510 -3.44%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 19,785 19,785 29,477 29,477 29,477 29,477 24,364 -12.99%
Div Payout % 0.00% 0.00% 0.00% 25.84% 20.20% 20.85% 9.22% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 2,504,569 2,433,648 3,185,617 1,971,787 1,970,464 2,643,141 2,639,510 -3.44%
NOSH 1,001,827 989,288 986,259 985,893 985,232 982,580 981,230 1.39%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -7.24% -4.69% -1.34% 3.97% 4.23% 3.14% 5.62% -
ROE -10.78% -9.18% -3.03% 5.79% 7.41% 5.35% 10.01% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 329.12 356.10 392.11 418.39 435.94 458.65 478.82 -22.16%
EPS -26.94 -22.59 -9.80 11.57 14.81 14.39 26.92 -
DPS 2.00 2.00 3.00 3.00 3.00 3.00 2.50 -13.85%
NAPS 2.50 2.46 3.23 2.00 2.00 2.69 2.69 -4.77%
Adjusted Per Share Value based on latest NOSH - 985,893
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 170.55 182.22 200.04 213.37 222.17 233.11 243.03 -21.08%
EPS -13.96 -11.56 -5.00 5.90 7.55 7.31 13.66 -
DPS 1.02 1.02 1.52 1.52 1.52 1.52 1.26 -13.17%
NAPS 1.2955 1.2588 1.6478 1.0199 1.0193 1.3672 1.3653 -3.44%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.43 1.44 1.19 1.57 1.47 1.86 2.19 -
P/RPS 0.43 0.40 0.30 0.38 0.34 0.41 0.46 -4.40%
P/EPS -5.31 -6.37 -12.15 13.57 9.92 12.92 8.13 -
EY -18.84 -15.69 -8.23 7.37 10.08 7.74 12.29 -
DY 1.40 1.39 2.52 1.91 2.04 1.61 1.14 14.72%
P/NAPS 0.57 0.59 0.37 0.79 0.74 0.69 0.81 -20.93%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 02/06/06 27/02/06 28/11/05 29/08/05 30/05/05 24/02/05 -
Price 1.54 1.72 1.45 1.40 1.61 1.39 2.11 -
P/RPS 0.47 0.48 0.37 0.33 0.37 0.30 0.44 4.50%
P/EPS -5.72 -7.61 -14.80 12.10 10.87 9.66 7.84 -
EY -17.49 -13.13 -6.76 8.26 9.20 10.35 12.76 -
DY 1.30 1.16 2.07 2.14 1.86 2.16 1.18 6.68%
P/NAPS 0.62 0.70 0.45 0.70 0.81 0.52 0.78 -14.22%

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