[DRBHCOM] QoQ TTM Result on 31-Dec-2002 [#3]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -17.14%
YoY- 76.18%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 4,743,705 4,845,724 4,898,043 4,891,632 4,833,886 4,602,761 4,329,289 6.27%
PBT 426,106 451,166 457,826 455,597 495,298 452,168 391,108 5.87%
Tax -247,311 -252,910 -251,042 -234,189 -228,099 -232,733 -204,447 13.51%
NP 178,795 198,256 206,784 221,408 267,199 219,435 186,661 -2.82%
-
NP to SH 178,795 198,256 206,784 221,408 267,199 219,435 176,112 1.01%
-
Tax Rate 58.04% 56.06% 54.83% 51.40% 46.05% 51.47% 52.27% -
Total Cost 4,564,910 4,647,468 4,691,259 4,670,224 4,566,687 4,383,326 4,142,628 6.67%
-
Net Worth 2,374,353 2,328,002 2,310,708 1,900,538 1,891,212 1,867,956 2,265,807 3.16%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 19,096 19,096 19,096 18,272 18,272 18,272 18,272 2.98%
Div Payout % 10.68% 9.63% 9.24% 8.25% 6.84% 8.33% 10.38% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 2,374,353 2,328,002 2,310,708 1,900,538 1,891,212 1,867,956 2,265,807 3.16%
NOSH 969,123 965,976 954,838 950,269 945,606 933,978 913,632 4.00%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 3.77% 4.09% 4.22% 4.53% 5.53% 4.77% 4.31% -
ROE 7.53% 8.52% 8.95% 11.65% 14.13% 11.75% 7.77% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 489.48 501.64 512.97 514.76 511.19 492.81 473.85 2.18%
EPS 18.45 20.52 21.66 23.30 28.26 23.49 19.28 -2.88%
DPS 2.00 1.98 2.00 1.92 1.93 1.96 2.00 0.00%
NAPS 2.45 2.41 2.42 2.00 2.00 2.00 2.48 -0.80%
Adjusted Per Share Value based on latest NOSH - 950,269
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 245.38 250.65 253.36 253.03 250.04 238.09 223.94 6.27%
EPS 9.25 10.26 10.70 11.45 13.82 11.35 9.11 1.02%
DPS 0.99 0.99 0.99 0.95 0.95 0.95 0.95 2.78%
NAPS 1.2282 1.2042 1.1953 0.9831 0.9783 0.9662 1.172 3.16%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.30 2.54 1.82 2.00 1.82 2.32 2.13 -
P/RPS 0.47 0.51 0.35 0.39 0.36 0.47 0.45 2.93%
P/EPS 12.47 12.38 8.40 8.58 6.44 9.87 11.05 8.38%
EY 8.02 8.08 11.90 11.65 15.53 10.13 9.05 -7.73%
DY 0.87 0.78 1.10 0.96 1.06 0.84 0.94 -5.02%
P/NAPS 0.94 1.05 0.75 1.00 0.91 1.16 0.86 6.10%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 29/08/03 30/05/03 27/02/03 28/11/02 29/08/02 31/05/02 -
Price 2.13 2.64 2.26 1.88 1.81 2.34 2.43 -
P/RPS 0.44 0.53 0.44 0.37 0.35 0.47 0.51 -9.36%
P/EPS 11.55 12.86 10.44 8.07 6.41 9.96 12.61 -5.68%
EY 8.66 7.77 9.58 12.39 15.61 10.04 7.93 6.04%
DY 0.94 0.75 0.88 1.02 1.07 0.84 0.82 9.52%
P/NAPS 0.87 1.10 0.93 0.94 0.91 1.17 0.98 -7.62%

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