[DRBHCOM] YoY Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 16.15%
YoY- -33.2%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 3,155,566 3,862,560 4,626,024 4,525,856 4,834,532 3,825,338 5,364,132 -8.45%
PBT 138,916 301,114 436,830 342,222 405,662 197,282 352,516 -14.36%
Tax -34,206 -25,412 -205,612 -229,574 -237,036 -210,830 -265,564 -28.92%
NP 104,710 275,702 231,218 112,648 168,626 -13,548 86,952 3.14%
-
NP to SH 62,484 176,550 231,218 112,648 168,626 -13,548 86,952 -5.35%
-
Tax Rate 24.62% 8.44% 47.07% 67.08% 58.43% 106.87% 75.33% -
Total Cost 3,050,856 3,586,858 4,394,806 4,413,208 4,665,906 3,838,886 5,277,180 -8.72%
-
Net Worth 2,513,378 1,971,019 2,610,525 2,375,108 1,892,183 2,142,048 1,401,400 10.22%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 2,513,378 1,971,019 2,610,525 2,375,108 1,892,183 2,142,048 1,401,400 10.22%
NOSH 1,001,346 985,509 981,400 969,432 946,091 915,405 651,814 7.41%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 3.32% 7.14% 5.00% 2.49% 3.49% -0.35% 1.62% -
ROE 2.49% 8.96% 8.86% 4.74% 8.91% -0.63% 6.20% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 315.13 391.94 471.37 466.86 511.00 417.88 822.95 -14.77%
EPS 6.24 17.90 23.56 11.62 17.82 -1.48 13.34 -11.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.51 2.00 2.66 2.45 2.00 2.34 2.15 2.61%
Adjusted Per Share Value based on latest NOSH - 969,123
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 163.23 199.80 239.29 234.11 250.07 197.87 277.47 -8.45%
EPS 3.23 9.13 11.96 5.83 8.72 -0.70 4.50 -5.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3001 1.0195 1.3503 1.2286 0.9788 1.108 0.7249 10.22%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.44 1.57 2.10 2.30 1.82 1.08 1.81 -
P/RPS 0.46 0.40 0.45 0.49 0.36 0.26 0.22 13.07%
P/EPS 23.08 8.76 8.91 19.79 10.21 -72.97 13.57 9.25%
EY 4.33 11.41 11.22 5.05 9.79 -1.37 7.37 -8.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.79 0.79 0.94 0.91 0.46 0.84 -6.25%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/11/06 28/11/05 29/11/04 21/11/03 28/11/02 27/11/01 17/11/00 -
Price 1.58 1.40 2.24 2.13 1.81 1.34 1.58 -
P/RPS 0.50 0.36 0.48 0.46 0.35 0.32 0.19 17.49%
P/EPS 25.32 7.81 9.51 18.33 10.16 -90.54 11.84 13.49%
EY 3.95 12.80 10.52 5.46 9.85 -1.10 8.44 -11.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.70 0.84 0.87 0.91 0.57 0.73 -2.42%

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