[DRBHCOM] YoY TTM 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- -1.06%
YoY- -20.1%
Quarter Report
Latest QR
Upcoming QR
DRBHCOM's Result
DRBHCOM's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 30/06/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 3,867,189 4,698,360 4,612,882 4,532,042 4,891,632 4,376,626 4,033,611 -0.83%
PBT -41,243 446,794 410,221 380,416 455,597 361,986 -22,389 12.98%
Tax -10,633 -182,637 -188,342 -203,514 -234,189 -225,763 115,744 -
NP -51,876 264,157 221,879 176,902 221,408 136,223 93,355 -
-
NP to SH -96,618 264,157 221,879 176,902 221,408 125,674 -286,258 -19.51%
-
Tax Rate - 40.88% 45.91% 53.50% 51.40% 62.37% - -
Total Cost 3,919,065 4,434,203 4,391,003 4,355,140 4,670,224 4,240,403 3,940,256 -0.10%
-
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 29,477 24,364 24,364 19,096 18,272 - - -
Div Payout % 0.00% 9.22% 10.98% 10.80% 8.25% - - -
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 -1.34% 5.62% 4.81% 3.90% 4.53% 3.11% 2.31% -
ROE -3.03% 10.01% 8.67% 7.29% 11.65% 5.69% -18.88% -
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 392.11 478.82 470.22 466.94 514.76 479.66 587.91 -7.77%
EPS -9.80 26.92 22.62 18.23 23.30 13.77 -41.72 -25.14%
DPS 3.00 2.50 2.50 2.00 1.92 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 200.04 243.03 238.61 234.43 253.03 226.39 208.65 -0.83%
EPS -5.00 13.66 11.48 9.15 11.45 6.50 -14.81 -19.51%
DPS 1.52 1.26 1.26 0.99 0.95 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 0.30 0.46 0.33 0.46 0.39 0.28 0.19 9.55%
P/EPS -12.15 8.13 6.94 11.69 8.58 9.73 -2.71 34.97%
EY -8.23 12.29 14.41 8.56 11.65 10.28 -36.92 -25.92%
DY 2.52 1.14 1.59 0.94 0.96 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 0.37 0.44 0.41 0.51 0.37 0.35 0.19 14.25%
P/EPS -14.80 7.84 8.53 12.95 8.07 12.05 -2.71 40.40%
EY -6.76 12.76 11.72 7.72 12.39 8.30 -36.92 -28.77%
DY 2.07 1.18 1.30 0.85 1.02 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