[DRBHCOM] YoY TTM 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- -4.12%
YoY- -9.65%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 2,920,183 3,297,182 4,295,061 4,845,724 4,602,761 4,878,572 2,913,358 0.03%
PBT 221,547 -283,712 270,693 451,166 452,168 354,829 -200,039 -
Tax -27,084 44,942 -88,946 -252,910 -232,733 -222,568 223,962 -
NP 194,463 -238,770 181,747 198,256 219,435 132,261 23,923 34.88%
-
NP to SH 125,664 -269,900 145,934 198,256 219,435 121,712 -385,329 -
-
Tax Rate 12.22% - 32.86% 56.06% 51.47% 62.73% - -
Total Cost 2,725,720 3,535,952 4,113,314 4,647,468 4,383,326 4,746,311 2,889,435 -0.82%
-
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 35,288 19,785 29,477 19,096 18,272 - - -
Div Payout % 28.08% 0.00% 20.20% 9.63% 8.33% - - -
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 6.66% -7.24% 4.23% 4.09% 4.77% 2.71% 0.82% -
ROE 4.76% -10.78% 7.41% 8.52% 11.75% 5.72% -73.04% -
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 289.76 329.12 435.94 501.64 492.81 536.46 1,104.48 -17.39%
EPS 12.47 -26.94 14.81 20.52 23.49 13.38 -146.08 -
DPS 3.50 2.00 3.00 1.98 1.96 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 151.05 170.55 222.17 250.65 238.09 252.35 150.70 0.03%
EPS 6.50 -13.96 7.55 10.26 11.35 6.30 -19.93 -
DPS 1.83 1.02 1.52 0.99 0.95 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 0.63 0.43 0.34 0.51 0.47 0.18 0.25 14.10%
P/EPS 14.68 -5.31 9.92 12.38 9.87 7.02 -1.91 -
EY 6.81 -18.84 10.08 8.08 10.13 14.24 -52.36 -
DY 1.91 1.40 2.04 0.78 0.84 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 0.60 0.47 0.37 0.53 0.47 0.28 0.23 14.67%
P/EPS 13.95 -5.72 10.87 12.86 9.96 11.06 -1.71 -
EY 7.17 -17.49 9.20 7.77 10.04 9.04 -58.43 -
DY 2.01 1.30 1.86 0.75 0.84 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