[DRBHCOM] YoY Cumulative Quarter Result on 30-Sep-2002 [#2]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 157.26%
YoY- 1344.66%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 1,931,280 2,313,012 2,262,928 2,417,266 1,912,669 2,682,066 1,581,959 -0.21%
PBT 150,557 218,415 171,111 202,831 98,641 176,258 17,217 -2.27%
Tax -12,706 -102,806 -114,787 -118,518 -105,415 -132,782 -17,217 0.32%
NP 137,851 115,609 56,324 84,313 -6,774 43,476 0 -100.00%
-
NP to SH 88,275 115,609 56,324 84,313 -6,774 43,476 -17,604 -
-
Tax Rate 8.44% 47.07% 67.08% 58.43% 106.87% 75.33% 100.00% -
Total Cost 1,793,429 2,197,403 2,206,604 2,332,953 1,919,443 2,638,590 1,581,959 -0.13%
-
Net Worth 1,971,019 2,610,525 2,375,108 1,892,183 2,142,048 1,401,400 0 -100.00%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 1,971,019 2,610,525 2,375,108 1,892,183 2,142,048 1,401,400 0 -100.00%
NOSH 985,509 981,400 969,432 946,091 915,405 651,814 25,148,571 3.50%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 7.14% 5.00% 2.49% 3.49% -0.35% 1.62% 0.00% -
ROE 4.48% 4.43% 2.37% 4.46% -0.32% 3.10% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 195.97 235.68 233.43 255.50 208.94 411.48 6.29 -3.59%
EPS 8.95 11.78 5.81 8.91 -0.74 6.67 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.66 2.45 2.00 2.34 2.15 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 945,606
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 99.90 119.64 117.05 125.04 98.94 138.73 81.83 -0.21%
EPS 4.57 5.98 2.91 4.36 -0.35 2.25 -0.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0195 1.3503 1.2286 0.9788 1.108 0.7249 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 1.57 2.10 2.30 1.82 1.08 1.81 0.00 -
P/RPS 0.80 0.89 0.99 0.71 0.52 0.44 0.00 -100.00%
P/EPS 17.53 17.83 39.59 20.42 -145.95 27.14 0.00 -100.00%
EY 5.71 5.61 2.53 4.90 -0.69 3.69 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.79 0.94 0.91 0.46 0.84 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 28/11/05 29/11/04 21/11/03 28/11/02 27/11/01 17/11/00 27/11/99 -
Price 1.40 2.24 2.13 1.81 1.34 1.58 0.00 -
P/RPS 0.71 0.95 0.91 0.71 0.64 0.38 0.00 -100.00%
P/EPS 15.63 19.02 36.66 20.31 -181.08 23.69 0.00 -100.00%
EY 6.40 5.26 2.73 4.92 -0.55 4.22 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.84 0.87 0.91 0.57 0.73 0.00 -100.00%

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