[DRBHCOM] QoQ TTM Result on 31-Dec-2000 [#3]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
27-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
31-Dec-2000 [#3]
Profit Trend
QoQ- 18.67%
YoY- -749.2%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 4,268,988 4,878,572 5,024,472 4,033,611 3,697,693 2,913,358 2,611,499 38.72%
PBT 333,919 354,829 411,536 -22,389 -118,909 -200,039 -278,220 -
Tax -217,436 -222,568 -255,352 115,744 162,385 223,962 278,220 -
NP 116,483 132,261 156,184 93,355 43,476 23,923 0 -
-
NP to SH 105,934 121,712 156,184 -286,258 -351,972 -385,329 -413,322 -
-
Tax Rate 65.12% 62.73% 62.05% - - - - -
Total Cost 4,152,505 4,746,311 4,868,288 3,940,256 3,654,217 2,889,435 2,611,499 36.19%
-
Net Worth 2,154,512 2,127,987 1,745,249 1,516,266 1,401,298 527,555 89,684 730.96%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 2,154,512 2,127,987 1,745,249 1,516,266 1,401,298 527,555 89,684 730.96%
NOSH 920,731 909,396 742,659 686,093 651,766 263,777 263,777 129.93%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 2.73% 2.71% 3.11% 2.31% 1.18% 0.82% 0.00% -
ROE 4.92% 5.72% 8.95% -18.88% -25.12% -73.04% -460.86% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 463.65 536.46 676.55 587.91 567.33 1,104.48 990.04 -39.66%
EPS 11.51 13.38 21.03 -41.72 -54.00 -146.08 -156.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.34 2.34 2.35 2.21 2.15 2.00 0.34 261.39%
Adjusted Per Share Value based on latest NOSH - 686,093
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 220.82 252.35 259.90 208.65 191.27 150.70 135.08 38.72%
EPS 5.48 6.30 8.08 -14.81 -18.21 -19.93 -21.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1145 1.1007 0.9028 0.7843 0.7248 0.2729 0.0464 730.87%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.08 0.94 0.98 1.13 1.81 2.79 3.96 -
P/RPS 0.23 0.18 0.14 0.19 0.32 0.25 0.40 -30.82%
P/EPS 9.39 7.02 4.66 -2.71 -3.35 -1.91 -2.53 -
EY 10.65 14.24 21.46 -36.92 -29.84 -52.36 -39.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.40 0.42 0.51 0.84 1.40 11.65 -88.38%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/11/01 29/08/01 30/05/01 27/02/01 17/11/00 29/08/00 - -
Price 1.34 1.48 0.98 1.13 1.58 2.50 0.00 -
P/RPS 0.29 0.28 0.14 0.19 0.28 0.23 0.00 -
P/EPS 11.65 11.06 4.66 -2.71 -2.93 -1.71 0.00 -
EY 8.59 9.04 21.46 -36.92 -34.18 -58.43 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.63 0.42 0.51 0.73 1.25 0.00 -

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