[DRBHCOM] YoY Quarter Result on 30-Jun-2003 [#1]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -75.42%
YoY- -26.02%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 792,034 777,272 1,002,925 1,101,832 1,154,151 880,679 1,026,579 -3.63%
PBT 63,872 29,456 97,917 83,610 90,270 29,210 85,917 -4.14%
Tax -8,081 -11,597 -6,369 -59,364 -57,496 -29,210 -61,994 -25.24%
NP 55,791 17,859 91,548 24,246 32,774 0 23,923 12.85%
-
NP to SH 39,908 9,317 55,735 24,246 32,774 -10,549 23,923 7.58%
-
Tax Rate 12.65% 39.37% 6.50% 71.00% 63.69% 100.00% 72.16% -
Total Cost 736,243 759,413 911,377 1,077,586 1,121,377 880,679 1,002,656 -4.31%
-
Net Worth 2,640,377 2,504,569 1,970,464 2,328,002 1,867,956 2,127,987 527,555 25.85%
Dividend
30/06/07 30/06/06 30/06/05 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 2,640,377 2,504,569 1,970,464 2,328,002 1,867,956 2,127,987 527,555 25.85%
NOSH 1,007,777 1,001,827 985,232 965,976 933,978 909,396 263,777 21.09%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 7.04% 2.30% 9.13% 2.20% 2.84% 0.00% 2.33% -
ROE 1.51% 0.37% 2.83% 1.04% 1.75% -0.50% 4.53% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 78.59 77.59 101.80 114.06 123.57 96.84 389.18 -20.42%
EPS 3.96 0.93 5.65 2.51 3.51 -1.16 5.59 -4.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.62 2.50 2.00 2.41 2.00 2.34 2.00 3.93%
Adjusted Per Share Value based on latest NOSH - 965,976
30/06/07 30/06/06 30/06/05 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 40.97 40.21 51.88 56.99 59.70 45.55 53.10 -3.63%
EPS 2.06 0.48 2.88 1.25 1.70 -0.55 1.24 7.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3658 1.2955 1.0193 1.2042 0.9662 1.1007 0.2729 25.85%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.83 1.43 1.47 2.54 2.32 0.94 2.79 -
P/RPS 2.33 1.84 1.44 2.23 1.88 0.97 0.72 18.25%
P/EPS 46.21 153.76 25.99 101.20 66.11 -81.03 30.76 5.98%
EY 2.16 0.65 3.85 0.99 1.51 -1.23 3.25 -5.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.57 0.74 1.05 1.16 0.40 1.40 -9.42%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/07 29/08/06 29/08/05 29/08/03 29/08/02 29/08/01 29/08/00 -
Price 1.74 1.54 1.61 2.64 2.34 1.48 2.50 -
P/RPS 2.21 1.98 1.58 2.31 1.89 1.53 0.64 19.35%
P/EPS 43.94 165.59 28.46 105.18 66.68 -127.59 27.57 6.88%
EY 2.28 0.60 3.51 0.95 1.50 -0.78 3.63 -6.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.62 0.81 1.10 1.17 0.63 1.25 -8.71%

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