[DRBHCOM] YoY TTM Result on 30-Sep-2003 [#2]

Stock
[DRBHCOM] DRB-HICOM BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -9.82%
YoY- -33.09%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 3,169,338 4,124,863 4,550,339 4,743,705 4,833,886 4,268,988 3,697,693 -2.53%
PBT -296,350 208,844 437,209 426,106 495,298 333,919 -118,909 16.43%
Tax 45,773 -45,195 -183,007 -247,311 -228,099 -217,436 162,385 -19.01%
NP -250,577 163,649 254,202 178,795 267,199 116,483 43,476 -
-
NP to SH -280,515 114,073 254,202 178,795 267,199 105,934 -351,972 -3.70%
-
Tax Rate - 21.64% 41.86% 58.04% 46.05% 65.12% - -
Total Cost 3,419,915 3,961,214 4,296,137 4,564,910 4,566,687 4,152,505 3,654,217 -1.09%
-
Net Worth 2,512,865 1,971,787 2,611,382 2,374,353 1,891,212 2,154,512 1,401,298 10.21%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 19,785 29,477 24,364 19,096 18,272 - - -
Div Payout % 0.00% 25.84% 9.58% 10.68% 6.84% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 2,512,865 1,971,787 2,611,382 2,374,353 1,891,212 2,154,512 1,401,298 10.21%
NOSH 1,001,141 985,893 981,722 969,123 945,606 920,731 651,766 7.41%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -7.91% 3.97% 5.59% 3.77% 5.53% 2.73% 1.18% -
ROE -11.16% 5.79% 9.73% 7.53% 14.13% 4.92% -25.12% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 316.57 418.39 463.51 489.48 511.19 463.65 567.33 -9.26%
EPS -28.02 11.57 25.89 18.45 28.26 11.51 -54.00 -10.35%
DPS 2.00 3.00 2.50 2.00 1.93 0.00 0.00 -
NAPS 2.51 2.00 2.66 2.45 2.00 2.34 2.15 2.61%
Adjusted Per Share Value based on latest NOSH - 969,123
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 163.94 213.37 235.37 245.38 250.04 220.82 191.27 -2.53%
EPS -14.51 5.90 13.15 9.25 13.82 5.48 -18.21 -3.71%
DPS 1.02 1.52 1.26 0.99 0.95 0.00 0.00 -
NAPS 1.2998 1.0199 1.3508 1.2282 0.9783 1.1145 0.7248 10.21%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.44 1.57 2.10 2.30 1.82 1.08 1.81 -
P/RPS 0.45 0.38 0.45 0.47 0.36 0.23 0.32 5.84%
P/EPS -5.14 13.57 8.11 12.47 6.44 9.39 -3.35 7.39%
EY -19.46 7.37 12.33 8.02 15.53 10.65 -29.84 -6.87%
DY 1.39 1.91 1.19 0.87 1.06 0.00 0.00 -
P/NAPS 0.57 0.79 0.79 0.94 0.91 0.46 0.84 -6.25%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/11/06 28/11/05 29/11/04 21/11/03 28/11/02 27/11/01 17/11/00 -
Price 1.58 1.40 2.24 2.13 1.81 1.34 1.58 -
P/RPS 0.50 0.33 0.48 0.44 0.35 0.29 0.28 10.14%
P/EPS -5.64 12.10 8.65 11.55 6.41 11.65 -2.93 11.52%
EY -17.73 8.26 11.56 8.66 15.61 8.59 -34.18 -10.35%
DY 1.27 2.14 1.12 0.94 1.07 0.00 0.00 -
P/NAPS 0.63 0.70 0.84 0.87 0.91 0.57 0.73 -2.42%

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