[DRBHCOM] YoY Cumulative Quarter Result on 30-Jun-2005 [#1]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -60.59%
YoY- 8.84%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 30/06/02 30/06/01 CAGR
Revenue 1,542,177 792,034 777,272 1,002,925 1,101,832 1,154,151 880,679 8.32%
PBT 650,444 63,872 29,456 97,917 83,610 90,270 29,210 55.73%
Tax -22,254 -8,081 -11,597 -6,369 -59,364 -57,496 -29,210 -3.80%
NP 628,190 55,791 17,859 91,548 24,246 32,774 0 -
-
NP to SH 613,344 39,908 9,317 55,735 24,246 32,774 -10,549 -
-
Tax Rate 3.42% 12.65% 39.37% 6.50% 71.00% 63.69% 100.00% -
Total Cost 913,987 736,243 759,413 911,377 1,077,586 1,121,377 880,679 0.53%
-
Net Worth 3,506,550 2,640,377 2,504,569 1,970,464 2,328,002 1,867,956 2,127,987 7.38%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 30/06/02 30/06/01 CAGR
Div 134,316 - - - - - - -
Div Payout % 21.90% - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 3,506,550 2,640,377 2,504,569 1,970,464 2,328,002 1,867,956 2,127,987 7.38%
NOSH 1,007,629 1,007,777 1,001,827 985,232 965,976 933,978 909,396 1.47%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 40.73% 7.04% 2.30% 9.13% 2.20% 2.84% 0.00% -
ROE 17.49% 1.51% 0.37% 2.83% 1.04% 1.75% -0.50% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 30/06/02 30/06/01 CAGR
RPS 153.05 78.59 77.59 101.80 114.06 123.57 96.84 6.75%
EPS 60.87 3.96 0.93 5.65 2.51 3.51 -1.16 -
DPS 13.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.48 2.62 2.50 2.00 2.41 2.00 2.34 5.82%
Adjusted Per Share Value based on latest NOSH - 985,232
30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 30/06/02 30/06/01 CAGR
RPS 79.77 40.97 40.21 51.88 56.99 59.70 45.55 8.32%
EPS 31.73 2.06 0.48 2.88 1.25 1.70 -0.55 -
DPS 6.95 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8138 1.3658 1.2955 1.0193 1.2042 0.9662 1.1007 7.39%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 30/06/02 30/06/01 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/03 28/06/02 29/06/01 -
Price 0.96 1.83 1.43 1.47 2.54 2.32 0.94 -
P/RPS 0.63 2.33 1.84 1.44 2.23 1.88 0.97 -5.97%
P/EPS 1.58 46.21 153.76 25.99 101.20 66.11 -81.03 -
EY 63.41 2.16 0.65 3.85 0.99 1.51 -1.23 -
DY 13.89 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.70 0.57 0.74 1.05 1.16 0.40 -4.96%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/08 30/08/07 29/08/06 29/08/05 29/08/03 29/08/02 29/08/01 -
Price 0.99 1.74 1.54 1.61 2.64 2.34 1.48 -
P/RPS 0.65 2.21 1.98 1.58 2.31 1.89 1.53 -11.50%
P/EPS 1.63 43.94 165.59 28.46 105.18 66.68 -127.59 -
EY 61.48 2.28 0.60 3.51 0.95 1.50 -0.78 -
DY 13.46 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.66 0.62 0.81 1.10 1.17 0.63 -10.93%

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