[DRBHCOM] YoY Quarter Result on 31-Mar-2005 [#4]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -119.1%
YoY- -105.22%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 1,366,065 681,592 708,343 1,052,697 1,244,462 1,276,249 1,269,838 1.22%
PBT 59,194 61,087 -179,828 -5,820 164,272 154,783 152,554 -14.58%
Tax -344 -11,891 60,531 -272 -47,614 -56,140 -39,287 -54.56%
NP 58,850 49,196 -119,297 -6,092 116,658 98,643 113,267 -10.32%
-
NP to SH 38,894 17,072 -132,956 -6,092 116,658 98,643 113,267 -16.30%
-
Tax Rate 0.58% 19.47% - - 28.98% 36.27% 25.75% -
Total Cost 1,307,215 632,396 827,640 1,058,789 1,127,804 1,177,606 1,156,571 2.05%
-
Net Worth 2,911,675 2,606,257 2,433,648 2,643,141 2,504,687 2,310,708 2,265,807 4.26%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 35,262 25,254 19,785 29,477 24,364 19,096 18,272 11.56%
Div Payout % 90.66% 147.93% 0.00% 0.00% 20.89% 19.36% 16.13% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 2,911,675 2,606,257 2,433,648 2,643,141 2,504,687 2,310,708 2,265,807 4.26%
NOSH 1,007,500 1,010,177 989,288 982,580 974,586 954,838 913,632 1.64%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 4.31% 7.22% -16.84% -0.58% 9.37% 7.73% 8.92% -
ROE 1.34% 0.66% -5.46% -0.23% 4.66% 4.27% 5.00% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 135.59 67.47 71.60 107.14 127.69 133.66 138.99 -0.41%
EPS 3.86 1.69 -13.44 -0.62 11.97 10.33 12.40 -17.66%
DPS 3.50 2.50 2.00 3.00 2.50 2.00 2.00 9.76%
NAPS 2.89 2.58 2.46 2.69 2.57 2.42 2.48 2.58%
Adjusted Per Share Value based on latest NOSH - 982,580
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 70.66 35.26 36.64 54.45 64.37 66.02 65.68 1.22%
EPS 2.01 0.88 -6.88 -0.32 6.03 5.10 5.86 -16.32%
DPS 1.82 1.31 1.02 1.52 1.26 0.99 0.95 11.43%
NAPS 1.5061 1.3481 1.2588 1.3672 1.2956 1.1953 1.172 4.26%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.27 1.95 1.44 1.86 2.01 1.82 2.13 -
P/RPS 0.94 2.89 2.01 1.74 1.57 1.36 1.53 -7.79%
P/EPS 32.90 115.38 -10.71 -300.00 16.79 17.62 17.18 11.42%
EY 3.04 0.87 -9.33 -0.33 5.96 5.68 5.82 -10.24%
DY 2.76 1.28 1.39 1.61 1.24 1.10 0.94 19.64%
P/NAPS 0.44 0.76 0.59 0.69 0.78 0.75 0.86 -10.55%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 29/05/08 30/05/07 02/06/06 30/05/05 31/05/04 30/05/03 31/05/02 -
Price 1.19 1.79 1.72 1.39 1.83 2.26 2.43 -
P/RPS 0.88 2.65 2.40 1.30 1.43 1.69 1.75 -10.81%
P/EPS 30.83 105.92 -12.80 -224.19 15.29 21.88 19.60 7.83%
EY 3.24 0.94 -7.81 -0.45 6.54 4.57 5.10 -7.27%
DY 2.94 1.40 1.16 2.16 1.37 0.88 0.82 23.69%
P/NAPS 0.41 0.69 0.70 0.52 0.71 0.93 0.98 -13.50%

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