[DKSH] QoQ Annualized Quarter Result on 2008-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 3,544,250 3,602,488 3,622,586 3,665,856 3,651,070 3,630,484 3,371,767 3.39% QoQ % -1.62% -0.55% -1.18% 0.40% 0.57% 7.67% - Horiz. % 105.12% 106.84% 107.44% 108.72% 108.28% 107.67% 100.00%
PBT 17,356 11,940 9,711 -6,574 -18,786 -38,128 10,595 39.00% QoQ % 45.36% 22.95% 247.70% 65.00% 50.73% -459.87% - Horiz. % 163.81% 112.69% 91.66% -62.05% -177.31% -359.87% 100.00%
Tax -6,000 -6,372 -3,972 -5,978 -3,348 -6,748 -5,589 4.85% QoQ % 5.84% -60.42% 33.56% -78.57% 50.39% -20.74% - Horiz. % 107.35% 114.01% 71.07% 106.97% 59.90% 120.74% 100.00%
NP 11,356 5,568 5,739 -12,553 -22,134 -44,876 5,006 72.73% QoQ % 103.95% -2.98% 145.72% 43.28% 50.68% -996.44% - Horiz. % 226.85% 111.23% 114.64% -250.77% -442.15% -896.44% 100.00%
NP to SH 8,874 3,604 1,056 -16,304 -25,358 -48,388 1,446 235.57% QoQ % 146.23% 241.29% 106.48% 35.70% 47.59% -3,446.33% - Horiz. % 613.69% 249.24% 73.03% -1,127.52% -1,753.67% -3,346.33% 100.00%
Tax Rate 34.57 % 53.37 % 40.90 % - % - % - % 52.75 % -24.57% QoQ % -35.23% 30.49% 0.00% 0.00% 0.00% 0.00% - Horiz. % 65.54% 101.18% 77.54% 0.00% 0.00% 0.00% 100.00%
Total Cost 3,532,894 3,596,920 3,616,847 3,678,409 3,673,204 3,675,360 3,366,761 3.27% QoQ % -1.78% -0.55% -1.67% 0.14% -0.06% 9.17% - Horiz. % 104.93% 106.84% 107.43% 109.26% 109.10% 109.17% 100.00%
Net Worth 156,637 145,740 144,984 131,120 130,764 134,864 146,454 4.59% QoQ % 7.48% 0.52% 10.57% 0.27% -3.04% -7.91% - Horiz. % 106.95% 99.51% 99.00% 89.53% 89.29% 92.09% 100.00%
Dividend 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 9,474 - 4,746 6,303 9,461 - 4,715 59.30% QoQ % 0.00% 0.00% -24.69% -33.38% 0.00% 0.00% - Horiz. % 200.92% 0.00% 100.67% 133.68% 200.67% 0.00% 100.00%
Div Payout % 106.76 % - % 449.51 % - % - % - % 326.09 % -52.53% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 32.74% 0.00% 137.85% 0.00% 0.00% 0.00% 100.00%
Equity 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 156,637 145,740 144,984 131,120 130,764 134,864 146,454 4.59% QoQ % 7.48% 0.52% 10.57% 0.27% -3.04% -7.91% - Horiz. % 106.95% 99.51% 99.00% 89.53% 89.29% 92.09% 100.00%
NOSH 157,900 158,070 158,227 157,577 157,699 157,718 157,173 0.31% QoQ % -0.11% -0.10% 0.41% -0.08% -0.01% 0.35% - Horiz. % 100.46% 100.57% 100.67% 100.26% 100.33% 100.35% 100.00%
Ratio Analysis 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 0.32 % 0.15 % 0.16 % -0.34 % -0.61 % -1.24 % 0.15 % 65.80% QoQ % 113.33% -6.25% 147.06% 44.26% 50.81% -926.67% - Horiz. % 213.33% 100.00% 106.67% -226.67% -406.67% -826.67% 100.00%
ROE 5.67 % 2.47 % 0.73 % -12.43 % -19.39 % -35.88 % 0.99 % 220.45% QoQ % 129.55% 238.36% 105.87% 35.89% 45.96% -3,724.24% - Horiz. % 572.73% 249.49% 73.74% -1,255.56% -1,958.59% -3,624.24% 100.00%
Per Share 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 2,244.61 2,279.04 2,289.47 2,326.39 2,315.21 2,301.88 2,145.25 3.07% QoQ % -1.51% -0.46% -1.59% 0.48% 0.58% 7.30% - Horiz. % 104.63% 106.24% 106.72% 108.44% 107.92% 107.30% 100.00%
EPS 5.62 2.28 0.67 -10.35 -16.08 -30.68 0.92 234.54% QoQ % 146.49% 240.30% 106.47% 35.63% 47.59% -3,434.78% - Horiz. % 610.87% 247.83% 72.83% -1,125.00% -1,747.83% -3,334.78% 100.00%
DPS 6.00 0.00 3.00 4.00 6.00 0.00 3.00 58.81% QoQ % 0.00% 0.00% -25.00% -33.33% 0.00% 0.00% - Horiz. % 200.00% 0.00% 100.00% 133.33% 200.00% 0.00% 100.00%
NAPS 0.9920 0.9220 0.9163 0.8321 0.8292 0.8551 0.9318 4.27% QoQ % 7.59% 0.62% 10.12% 0.35% -3.03% -8.23% - Horiz. % 106.46% 98.95% 98.34% 89.30% 88.99% 91.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 2,248.06 2,285.00 2,297.75 2,325.19 2,315.82 2,302.76 2,138.66 3.38% QoQ % -1.62% -0.55% -1.18% 0.40% 0.57% 7.67% - Horiz. % 105.12% 106.84% 107.44% 108.72% 108.28% 107.67% 100.00%
EPS 5.63 2.29 0.67 -10.34 -16.08 -30.69 0.92 234.93% QoQ % 145.85% 241.79% 106.48% 35.70% 47.61% -3,435.87% - Horiz. % 611.96% 248.91% 72.83% -1,123.91% -1,747.83% -3,335.87% 100.00%
DPS 6.01 0.00 3.01 4.00 6.00 0.00 2.99 59.34% QoQ % 0.00% 0.00% -24.75% -33.33% 0.00% 0.00% - Horiz. % 201.00% 0.00% 100.67% 133.78% 200.67% 0.00% 100.00%
NAPS 0.9935 0.9244 0.9196 0.8317 0.8294 0.8554 0.9289 4.59% QoQ % 7.48% 0.52% 10.57% 0.28% -3.04% -7.91% - Horiz. % 106.95% 99.52% 99.00% 89.54% 89.29% 92.09% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.6900 0.5000 0.4700 0.6000 0.5200 0.6500 0.6800 -
P/RPS 0.03 0.02 0.02 0.03 0.02 0.03 0.03 - QoQ % 50.00% 0.00% -33.33% 50.00% -33.33% 0.00% - Horiz. % 100.00% 66.67% 66.67% 100.00% 66.67% 100.00% 100.00%
P/EPS 12.28 21.93 70.42 -5.80 -3.23 -2.12 73.91 -69.81% QoQ % -44.00% -68.86% 1,314.14% -79.57% -52.36% -102.87% - Horiz. % 16.61% 29.67% 95.28% -7.85% -4.37% -2.87% 100.00%
EY 8.14 4.56 1.42 -17.24 -30.92 -47.20 1.35 231.64% QoQ % 78.51% 221.13% 108.24% 44.24% 34.49% -3,596.30% - Horiz. % 602.96% 337.78% 105.19% -1,277.04% -2,290.37% -3,496.30% 100.00%
DY 8.70 0.00 6.38 6.67 11.54 0.00 4.41 57.36% QoQ % 0.00% 0.00% -4.35% -42.20% 0.00% 0.00% - Horiz. % 197.28% 0.00% 144.67% 151.25% 261.68% 0.00% 100.00%
P/NAPS 0.70 0.54 0.51 0.72 0.63 0.76 0.73 -2.76% QoQ % 29.63% 5.88% -29.17% 14.29% -17.11% 4.11% - Horiz. % 95.89% 73.97% 69.86% 98.63% 86.30% 104.11% 100.00%
Price Multiplier on Announcement Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 27/05/09 25/02/09 27/11/08 28/08/08 29/05/08 28/02/08 -
Price 0.6900 0.6500 0.7700 0.3500 0.6200 0.6500 0.6500 -
P/RPS 0.03 0.03 0.03 0.02 0.03 0.03 0.03 - QoQ % 0.00% 0.00% 50.00% -33.33% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 66.67% 100.00% 100.00% 100.00%
P/EPS 12.28 28.51 115.37 -3.38 -3.86 -2.12 70.65 -68.89% QoQ % -56.93% -75.29% 3,513.31% 12.44% -82.08% -103.00% - Horiz. % 17.38% 40.35% 163.30% -4.78% -5.46% -3.00% 100.00%
EY 8.14 3.51 0.87 -29.56 -25.94 -47.20 1.42 220.64% QoQ % 131.91% 303.45% 102.94% -13.96% 45.04% -3,423.94% - Horiz. % 573.24% 247.18% 61.27% -2,081.69% -1,826.76% -3,323.94% 100.00%
DY 8.70 0.00 3.90 11.43 9.68 0.00 4.62 52.55% QoQ % 0.00% 0.00% -65.88% 18.08% 0.00% 0.00% - Horiz. % 188.31% 0.00% 84.42% 247.40% 209.52% 0.00% 100.00%
P/NAPS 0.70 0.70 0.84 0.42 0.75 0.76 0.70 - QoQ % 0.00% -16.67% 100.00% -44.00% -1.32% 8.57% - Horiz. % 100.00% 100.00% 120.00% 60.00% 107.14% 108.57% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
DKSH 3Q2008 Dir Comments.pdf 
