[DRBHCOM] YoY Quarter Result on 31-Dec-2003 [#3]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -31.62%
YoY- -7.94%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 30/06/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 883,212 1,140,886 1,214,459 992,865 1,204,528 1,146,782 1,039,144 -3.19%
PBT -185,980 64,107 103,926 54,522 100,212 139,913 111,846 -
Tax 2,345 -32,217 -52,718 -32,587 -76,384 -70,294 -61,967 -
NP -183,635 31,890 51,208 21,935 23,828 69,619 49,879 -
-
NP to SH -178,801 31,890 51,208 21,935 23,828 69,619 49,879 -
-
Tax Rate - 50.26% 50.73% 59.77% 76.22% 50.24% 55.40% -
Total Cost 1,066,847 1,108,996 1,163,251 970,930 1,180,700 1,077,163 989,265 1.52%
-
Net Worth 3,185,617 2,639,510 2,560,399 2,426,438 1,900,538 2,208,099 1,516,266 15.99%
Dividend
31/12/05 31/12/04 30/06/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 30/06/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 3,185,617 2,639,510 2,560,399 2,426,438 1,900,538 2,208,099 1,516,266 15.99%
NOSH 986,259 981,230 980,996 970,575 950,269 912,437 686,093 7.52%
Ratio Analysis
31/12/05 31/12/04 30/06/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -20.79% 2.80% 4.22% 2.21% 1.98% 6.07% 4.80% -
ROE -5.61% 1.21% 2.00% 0.90% 1.25% 3.15% 3.29% -
Per Share
31/12/05 31/12/04 30/06/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 89.55 116.27 123.80 102.30 126.76 125.68 151.46 -9.97%
EPS -18.13 3.25 5.22 2.26 2.50 7.63 7.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.23 2.69 2.61 2.50 2.00 2.42 2.21 7.88%
Adjusted Per Share Value based on latest NOSH - 970,575
31/12/05 31/12/04 30/06/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 45.69 59.01 62.82 51.36 62.31 59.32 53.75 -3.19%
EPS -9.25 1.65 2.65 1.13 1.23 3.60 2.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6478 1.3653 1.3244 1.2551 0.9831 1.1422 0.7843 15.99%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 30/06/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 30/12/05 31/12/04 30/06/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.19 2.19 1.57 2.13 2.00 1.34 1.13 -
P/RPS 1.33 1.88 1.27 2.08 1.58 1.07 0.75 12.13%
P/EPS -6.56 67.38 30.08 94.25 79.76 17.56 15.54 -
EY -15.23 1.48 3.32 1.06 1.25 5.69 6.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.81 0.60 0.85 1.00 0.55 0.51 -6.21%
Price Multiplier on Announcement Date
31/12/05 31/12/04 30/06/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/06 24/02/05 26/08/04 26/02/04 27/02/03 07/02/02 27/02/01 -
Price 1.45 2.11 1.93 2.36 1.88 1.66 1.13 -
P/RPS 1.62 1.81 1.56 2.31 1.48 1.32 0.75 16.64%
P/EPS -8.00 64.92 36.97 104.42 74.98 21.76 15.54 -
EY -12.50 1.54 2.70 0.96 1.33 4.60 6.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.78 0.74 0.94 0.94 0.69 0.51 -2.47%

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