[DRBHCOM] YoY Annualized Quarter Result on 31-Mar-2003 [#4]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 43.41%
YoY- 17.42%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 3,522,835 4,506,595 4,500,255 4,898,043 4,329,289 4,968,670 3,157,765 1.83%
PBT -215,251 276,702 389,905 457,826 391,108 411,536 -292,998 -5.00%
Tax 50,170 -135,295 -194,988 -251,042 -214,996 -255,352 -128,194 -
NP -165,081 141,407 194,917 206,784 176,112 156,184 -421,192 -14.44%
-
NP to SH -223,482 141,407 194,917 206,784 176,112 156,184 -421,192 -10.01%
-
Tax Rate - 48.90% 50.01% 54.83% 54.97% 62.05% - -
Total Cost 3,687,916 4,365,188 4,305,338 4,691,259 4,153,177 4,812,486 3,578,957 0.50%
-
Net Worth 2,433,526 2,643,397 2,503,431 2,310,881 2,265,642 1,745,279 89,503 73.36%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 19,784 29,480 24,352 19,098 18,271 - - -
Div Payout % 0.00% 20.85% 12.49% 9.24% 10.37% - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 2,433,526 2,643,397 2,503,431 2,310,881 2,265,642 1,745,279 89,503 73.36%
NOSH 989,238 982,675 974,097 954,909 913,565 742,672 263,245 24.67%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -4.69% 3.14% 4.33% 4.22% 4.07% 3.14% -13.34% -
ROE -9.18% 5.35% 7.79% 8.95% 7.77% 8.95% -470.59% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 356.12 458.60 461.99 512.93 473.89 669.03 1,199.55 -18.31%
EPS -22.59 14.39 20.01 21.66 19.28 21.03 -160.00 -27.82%
DPS 2.00 3.00 2.50 2.00 2.00 0.00 0.00 -
NAPS 2.46 2.69 2.57 2.42 2.48 2.35 0.34 39.05%
Adjusted Per Share Value based on latest NOSH - 954,838
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 182.22 233.11 232.78 253.36 223.94 257.01 163.34 1.83%
EPS -11.56 7.31 10.08 10.70 9.11 8.08 -21.79 -10.02%
DPS 1.02 1.52 1.26 0.99 0.95 0.00 0.00 -
NAPS 1.2588 1.3673 1.2949 1.1953 1.1719 0.9028 0.0463 73.36%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.44 1.86 2.01 1.82 2.13 0.98 3.96 -
P/RPS 0.40 0.41 0.44 0.35 0.45 0.15 0.33 3.25%
P/EPS -6.37 12.93 10.04 8.40 11.05 4.66 -2.48 17.01%
EY -15.69 7.74 9.96 11.90 9.05 21.46 -40.40 -14.57%
DY 1.39 1.61 1.24 1.10 0.94 0.00 0.00 -
P/NAPS 0.59 0.69 0.78 0.75 0.86 0.42 11.65 -39.16%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 02/06/06 30/05/05 31/05/04 30/05/03 31/05/02 30/05/01 30/05/00 -
Price 1.72 1.39 1.83 2.26 2.43 0.98 2.98 -
P/RPS 0.48 0.30 0.40 0.44 0.51 0.15 0.25 11.47%
P/EPS -7.61 9.66 9.15 10.44 12.61 4.66 -1.86 26.45%
EY -13.13 10.35 10.93 9.58 7.93 21.46 -53.69 -20.91%
DY 1.16 2.16 1.37 0.88 0.82 0.00 0.00 -
P/NAPS 0.70 0.52 0.71 0.93 0.98 0.42 8.76 -34.35%

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