[DRBHCOM] YoY Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -7.37%
YoY- -27.63%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 30/06/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 3,752,656 4,605,197 1,619,278 4,341,057 4,829,058 4,079,268 4,961,613 -5.42%
PBT -47,230 376,696 138,568 300,844 404,057 318,072 384,138 -
Tax -13,814 -180,030 -70,290 -196,498 -259,869 -234,278 -259,665 -44.36%
NP -61,045 196,665 68,277 104,345 144,188 83,793 124,473 -
-
NP to SH -120,701 196,665 68,277 104,345 144,188 83,793 124,473 -
-
Tax Rate - 47.79% 50.73% 65.32% 64.31% 73.66% 67.60% -
Total Cost 3,813,701 4,408,532 1,551,001 4,236,712 4,684,870 3,995,474 4,837,140 -4.64%
-
Net Worth 3,184,370 2,641,626 2,560,399 2,430,403 1,902,915 2,210,536 1,517,018 15.97%
Dividend
31/12/05 31/12/04 30/06/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 30/06/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 3,184,370 2,641,626 2,560,399 2,430,403 1,902,915 2,210,536 1,517,018 15.97%
NOSH 985,873 982,017 980,996 972,161 951,457 913,444 686,433 7.50%
Ratio Analysis
31/12/05 31/12/04 30/06/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -1.63% 4.27% 4.22% 2.40% 2.99% 2.05% 2.51% -
ROE -3.79% 7.44% 2.67% 4.29% 7.58% 3.79% 8.21% -
Per Share
31/12/05 31/12/04 30/06/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 380.64 468.95 165.06 446.54 507.54 446.58 722.81 -12.03%
EPS -12.24 20.03 6.96 10.73 15.15 9.17 18.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.23 2.69 2.61 2.50 2.00 2.42 2.21 7.88%
Adjusted Per Share Value based on latest NOSH - 970,575
31/12/05 31/12/04 30/06/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 194.11 238.21 83.76 224.55 249.79 211.01 256.65 -5.42%
EPS -6.24 10.17 3.53 5.40 7.46 4.33 6.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6472 1.3664 1.3244 1.2572 0.9843 1.1434 0.7847 15.97%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 30/06/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 30/12/05 31/12/04 30/06/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.19 2.19 1.57 2.13 2.00 1.34 1.13 -
P/RPS 0.31 0.47 0.95 0.48 0.39 0.30 0.16 14.13%
P/EPS -9.72 10.94 22.56 19.84 13.20 14.61 6.23 -
EY -10.29 9.14 4.43 5.04 7.58 6.85 16.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.81 0.60 0.85 1.00 0.55 0.51 -6.21%
Price Multiplier on Announcement Date
31/12/05 31/12/04 30/06/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/06 24/02/05 26/08/04 26/02/04 27/02/03 07/02/02 27/02/01 -
Price 1.45 2.11 1.93 2.36 1.88 1.66 1.13 -
P/RPS 0.38 0.45 1.17 0.53 0.37 0.37 0.16 18.87%
P/EPS -11.84 10.54 27.73 21.99 12.41 18.10 6.23 -
EY -8.44 9.49 3.61 4.55 8.06 5.53 16.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.78 0.74 0.94 0.94 0.69 0.51 -2.47%

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