[DRBHCOM] YoY Annualized Quarter Result on 30-Jun-2003 [#1]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -53.1%
YoY- -26.02%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 3,168,136 3,109,088 4,011,700 4,407,328 4,616,604 3,522,716 4,106,316 -3.63%
PBT 255,488 117,824 391,668 334,440 361,080 116,840 343,668 -4.14%
Tax -32,324 -46,388 -25,476 -237,456 -229,984 -116,840 -247,976 -25.24%
NP 223,164 71,436 366,192 96,984 131,096 0 95,692 12.85%
-
NP to SH 159,632 37,268 222,940 96,984 131,096 -42,196 95,692 7.58%
-
Tax Rate 12.65% 39.37% 6.50% 71.00% 63.69% 100.00% 72.16% -
Total Cost 2,944,972 3,037,652 3,645,508 4,310,344 4,485,508 3,522,716 4,010,624 -4.31%
-
Net Worth 2,640,377 2,504,569 1,970,464 2,328,002 1,867,956 2,127,987 526,490 25.89%
Dividend
30/06/07 30/06/06 30/06/05 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 2,640,377 2,504,569 1,970,464 2,328,002 1,867,956 2,127,987 526,490 25.89%
NOSH 1,007,777 1,001,827 985,232 965,976 933,978 909,396 263,245 21.13%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 7.04% 2.30% 9.13% 2.20% 2.84% 0.00% 2.33% -
ROE 6.05% 1.49% 11.31% 4.17% 7.02% -1.98% 18.18% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 314.37 310.34 407.18 456.26 494.29 387.37 1,559.88 -20.44%
EPS 15.84 3.72 22.60 10.04 14.04 -4.64 22.36 -4.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.62 2.50 2.00 2.41 2.00 2.34 2.00 3.93%
Adjusted Per Share Value based on latest NOSH - 965,976
30/06/07 30/06/06 30/06/05 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 163.88 160.82 207.51 227.98 238.80 182.22 212.41 -3.63%
EPS 8.26 1.93 11.53 5.02 6.78 -2.18 4.95 7.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3658 1.2955 1.0193 1.2042 0.9662 1.1007 0.2723 25.89%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.83 1.43 1.47 2.54 2.32 0.94 2.79 -
P/RPS 0.58 0.46 0.36 0.56 0.47 0.24 0.18 18.18%
P/EPS 11.55 38.44 6.50 25.30 16.53 -20.26 7.68 6.00%
EY 8.66 2.60 15.39 3.95 6.05 -4.94 13.03 -5.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.57 0.74 1.05 1.16 0.40 1.40 -9.42%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/07 29/08/06 29/08/05 29/08/03 29/08/02 29/08/01 29/08/00 -
Price 1.74 1.54 1.61 2.64 2.34 1.48 2.50 -
P/RPS 0.55 0.50 0.40 0.58 0.47 0.38 0.16 19.28%
P/EPS 10.98 41.40 7.12 26.29 16.67 -31.90 6.88 6.90%
EY 9.10 2.42 14.05 3.80 6.00 -3.14 14.54 -6.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.62 0.81 1.10 1.17 0.63 1.25 -8.71%

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