[DRBHCOM] YoY Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -14.94%
YoY- 88.48%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 3,528,418 2,965,105 3,752,656 4,605,197 4,341,057 4,829,058 4,079,268 -2.38%
PBT 422,505 168,058 -47,230 376,696 300,844 404,057 318,072 4.84%
Tax -32,000 -24,945 -13,814 -180,030 -196,498 -259,869 -234,278 -28.22%
NP 390,505 143,113 -61,045 196,665 104,345 144,188 83,793 29.22%
-
NP to SH 338,001 104,001 -120,701 196,665 104,345 144,188 83,793 26.15%
-
Tax Rate 7.57% 14.84% - 47.79% 65.32% 64.31% 73.66% -
Total Cost 3,137,913 2,821,992 3,813,701 4,408,532 4,236,712 4,684,870 3,995,474 -3.94%
-
Net Worth 2,841,306 2,546,562 3,184,370 2,641,626 2,430,403 1,902,915 2,210,536 4.27%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 20,151 13,367 - - - - - -
Div Payout % 5.96% 12.85% - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 2,841,306 2,546,562 3,184,370 2,641,626 2,430,403 1,902,915 2,210,536 4.27%
NOSH 1,007,555 1,002,583 985,873 982,017 972,161 951,457 913,444 1.64%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 11.07% 4.83% -1.63% 4.27% 2.40% 2.99% 2.05% -
ROE 11.90% 4.08% -3.79% 7.44% 4.29% 7.58% 3.79% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 350.20 295.75 380.64 468.95 446.54 507.54 446.58 -3.96%
EPS 33.55 10.37 -12.24 20.03 10.73 15.15 9.17 24.12%
DPS 2.00 1.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.82 2.54 3.23 2.69 2.50 2.00 2.42 2.58%
Adjusted Per Share Value based on latest NOSH - 981,230
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 182.51 153.38 194.11 238.21 224.55 249.79 211.01 -2.38%
EPS 17.48 5.38 -6.24 10.17 5.40 7.46 4.33 26.17%
DPS 1.04 0.69 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4697 1.3173 1.6472 1.3664 1.2572 0.9843 1.1434 4.27%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.59 1.68 1.19 2.19 2.13 2.00 1.34 -
P/RPS 0.45 0.57 0.31 0.47 0.48 0.39 0.30 6.98%
P/EPS 4.74 16.20 -9.72 10.94 19.84 13.20 14.61 -17.09%
EY 21.10 6.17 -10.29 9.14 5.04 7.58 6.85 20.61%
DY 1.26 0.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.66 0.37 0.81 0.85 1.00 0.55 0.30%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 23/02/07 27/02/06 24/02/05 26/02/04 27/02/03 07/02/02 -
Price 1.39 2.24 1.45 2.11 2.36 1.88 1.66 -
P/RPS 0.40 0.76 0.38 0.45 0.53 0.37 0.37 1.30%
P/EPS 4.14 21.59 -11.84 10.54 21.99 12.41 18.10 -21.78%
EY 24.13 4.63 -8.44 9.49 4.55 8.06 5.53 27.81%
DY 1.44 0.60 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.88 0.45 0.78 0.94 0.94 0.69 -5.54%

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