[DRBHCOM] QoQ TTM Result on 31-Mar-2005 [#4]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -46.47%
YoY- -27.45%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 3,867,189 4,124,863 4,295,061 4,506,595 4,698,360 4,550,339 4,612,882 -11.06%
PBT -41,243 208,844 270,693 276,702 446,794 437,209 410,221 -
Tax -10,633 -45,195 -88,946 -135,295 -182,637 -183,007 -188,342 -85.20%
NP -51,876 163,649 181,747 141,407 264,157 254,202 221,879 -
-
NP to SH -96,618 114,073 145,934 141,407 264,157 254,202 221,879 -
-
Tax Rate - 21.64% 32.86% 48.90% 40.88% 41.86% 45.91% -
Total Cost 3,919,065 3,961,214 4,113,314 4,365,188 4,434,203 4,296,137 4,391,003 -7.28%
-
Net Worth 3,185,617 1,971,787 1,970,464 2,643,141 2,639,510 2,611,382 2,560,399 15.63%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 29,477 29,477 29,477 29,477 24,364 24,364 24,364 13.50%
Div Payout % 0.00% 25.84% 20.20% 20.85% 9.22% 9.58% 10.98% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 3,185,617 1,971,787 1,970,464 2,643,141 2,639,510 2,611,382 2,560,399 15.63%
NOSH 986,259 985,893 985,232 982,580 981,230 981,722 980,996 0.35%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -1.34% 3.97% 4.23% 3.14% 5.62% 5.59% 4.81% -
ROE -3.03% 5.79% 7.41% 5.35% 10.01% 9.73% 8.67% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 392.11 418.39 435.94 458.65 478.82 463.51 470.22 -11.37%
EPS -9.80 11.57 14.81 14.39 26.92 25.89 22.62 -
DPS 3.00 3.00 3.00 3.00 2.50 2.50 2.50 12.88%
NAPS 3.23 2.00 2.00 2.69 2.69 2.66 2.61 15.22%
Adjusted Per Share Value based on latest NOSH - 982,580
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 200.04 213.37 222.17 233.11 243.03 235.37 238.61 -11.06%
EPS -5.00 5.90 7.55 7.31 13.66 13.15 11.48 -
DPS 1.52 1.52 1.52 1.52 1.26 1.26 1.26 13.28%
NAPS 1.6478 1.0199 1.0193 1.3672 1.3653 1.3508 1.3244 15.63%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.19 1.57 1.47 1.86 2.19 2.10 1.57 -
P/RPS 0.30 0.38 0.34 0.41 0.46 0.45 0.33 -6.14%
P/EPS -12.15 13.57 9.92 12.92 8.13 8.11 6.94 -
EY -8.23 7.37 10.08 7.74 12.29 12.33 14.41 -
DY 2.52 1.91 2.04 1.61 1.14 1.19 1.59 35.82%
P/NAPS 0.37 0.79 0.74 0.69 0.81 0.79 0.60 -27.48%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 28/11/05 29/08/05 30/05/05 24/02/05 29/11/04 26/08/04 -
Price 1.45 1.40 1.61 1.39 2.11 2.24 1.93 -
P/RPS 0.37 0.33 0.37 0.30 0.44 0.48 0.41 -6.59%
P/EPS -14.80 12.10 10.87 9.66 7.84 8.65 8.53 -
EY -6.76 8.26 9.20 10.35 12.76 11.56 11.72 -
DY 2.07 2.14 1.86 2.16 1.18 1.12 1.30 36.24%
P/NAPS 0.45 0.70 0.81 0.52 0.78 0.84 0.74 -28.15%

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