[DKSH] QoQ Annualized Quarter Result on 2009-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 3,839,620 3,788,190 3,771,768 3,559,678 3,571,616 3,544,250 3,602,488 4.34% QoQ % 1.36% 0.44% 5.96% -0.33% 0.77% -1.62% - Horiz. % 106.58% 105.15% 104.70% 98.81% 99.14% 98.38% 100.00%
PBT 37,526 26,900 22,196 31,019 24,501 17,356 11,940 114.41% QoQ % 39.50% 21.19% -28.44% 26.60% 41.17% 45.36% - Horiz. % 314.29% 225.29% 185.90% 259.79% 205.20% 145.36% 100.00%
Tax -10,646 -8,976 -9,348 -5,860 -3,225 -6,000 -6,372 40.76% QoQ % -18.61% 3.98% -59.52% -81.69% 46.24% 5.84% - Horiz. % 167.09% 140.87% 146.70% 91.96% 50.62% 94.16% 100.00%
NP 26,880 17,924 12,848 25,159 21,276 11,356 5,568 185.37% QoQ % 49.97% 39.51% -48.93% 18.25% 87.35% 103.95% - Horiz. % 482.76% 321.91% 230.75% 451.85% 382.11% 203.95% 100.00%
NP to SH 23,357 14,356 9,872 21,286 18,180 8,874 3,604 247.22% QoQ % 62.70% 45.42% -53.62% 17.08% 104.87% 146.23% - Horiz. % 648.09% 398.34% 273.92% 590.62% 504.44% 246.23% 100.00%
Tax Rate 28.37 % 33.37 % 42.12 % 18.89 % 13.16 % 34.57 % 53.37 % -34.35% QoQ % -14.98% -20.77% 122.98% 43.54% -61.93% -35.23% - Horiz. % 53.16% 62.53% 78.92% 35.39% 24.66% 64.77% 100.00%
Total Cost 3,812,740 3,770,266 3,758,920 3,534,519 3,550,340 3,532,894 3,596,920 3.96% QoQ % 1.13% 0.30% 6.35% -0.45% 0.49% -1.78% - Horiz. % 106.00% 104.82% 104.50% 98.27% 98.71% 98.22% 100.00%
Net Worth 174,427 163,927 163,689 161,710 154,524 156,637 145,740 12.71% QoQ % 6.41% 0.15% 1.22% 4.65% -1.35% 7.48% - Horiz. % 119.68% 112.48% 112.32% 110.96% 106.03% 107.48% 100.00%
Dividend 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 7,252 10,868 - 4,730 6,305 9,474 - - QoQ % -33.28% 0.00% 0.00% -24.98% -33.45% 0.00% - Horiz. % 76.55% 114.72% 0.00% 49.93% 66.55% 100.00% -
Div Payout % 31.05 % 75.71 % - % 22.22 % 34.68 % 106.76 % - % - QoQ % -58.99% 0.00% 0.00% -35.93% -67.52% 0.00% - Horiz. % 29.08% 70.92% 0.00% 20.81% 32.48% 100.00% -
Equity 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 174,427 163,927 163,689 161,710 154,524 156,637 145,740 12.71% QoQ % 6.41% 0.15% 1.22% 4.65% -1.35% 7.48% - Horiz. % 119.68% 112.48% 112.32% 110.96% 106.03% 107.48% 100.00%
NOSH 157,653 157,516 157,197 157,674 157,630 157,900 158,070 -0.18% QoQ % 0.09% 0.20% -0.30% 0.03% -0.17% -0.11% - Horiz. % 99.74% 99.65% 99.45% 99.75% 99.72% 99.89% 100.00%
Ratio Analysis 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 0.70 % 0.47 % 0.34 % 0.71 % 0.60 % 0.32 % 0.15 % 179.00% QoQ % 48.94% 38.24% -52.11% 18.33% 87.50% 113.33% - Horiz. % 466.67% 313.33% 226.67% 473.33% 400.00% 213.33% 100.00%
ROE 13.39 % 8.76 % 6.03 % 13.16 % 11.77 % 5.67 % 2.47 % 208.28% QoQ % 52.85% 45.27% -54.18% 11.81% 107.58% 129.55% - Horiz. % 542.11% 354.66% 244.13% 532.79% 476.52% 229.55% 100.00%
Per Share 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2,435.48 2,404.95 2,399.38 2,257.62 2,265.82 2,244.61 2,279.04 4.52% QoQ % 1.27% 0.23% 6.28% -0.36% 0.94% -1.51% - Horiz. % 106.86% 105.52% 105.28% 99.06% 99.42% 98.49% 100.00%
EPS 14.81 9.02 6.28 13.50 11.53 5.62 2.28 247.74% QoQ % 64.19% 43.63% -53.48% 17.09% 105.16% 146.49% - Horiz. % 649.56% 395.61% 275.44% 592.11% 505.70% 246.49% 100.00%
DPS 4.60 6.90 0.00 3.00 4.00 6.00 0.00 - QoQ % -33.33% 0.00% 0.00% -25.00% -33.33% 0.00% - Horiz. % 76.67% 115.00% 0.00% 50.00% 66.67% 100.00% -
NAPS 1.1064 1.0407 1.0413 1.0256 0.9803 0.9920 0.9220 12.91% QoQ % 6.31% -0.06% 1.53% 4.62% -1.18% 7.59% - Horiz. % 120.00% 112.87% 112.94% 111.24% 106.32% 107.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2,435.41 2,402.79 2,392.37 2,257.85 2,265.42 2,248.06 2,285.00 4.34% QoQ % 1.36% 0.44% 5.96% -0.33% 0.77% -1.62% - Horiz. % 106.58% 105.15% 104.70% 98.81% 99.14% 98.38% 100.00%
EPS 14.82 9.11 6.26 13.50 11.53 5.63 2.29 246.88% QoQ % 62.68% 45.53% -53.63% 17.09% 104.80% 145.85% - Horiz. % 647.16% 397.82% 273.36% 589.52% 503.49% 245.85% 100.00%
DPS 4.60 6.89 0.00 3.00 4.00 6.01 0.00 - QoQ % -33.24% 0.00% 0.00% -25.00% -33.44% 0.00% - Horiz. % 76.54% 114.64% 0.00% 49.92% 66.56% 100.00% -
NAPS 1.1064 1.0398 1.0383 1.0257 0.9801 0.9935 0.9244 12.72% QoQ % 6.41% 0.14% 1.23% 4.65% -1.35% 7.48% - Horiz. % 119.69% 112.48% 112.32% 110.96% 106.03% 107.48% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.7000 0.9000 0.6900 0.7200 0.6000 0.6900 0.5000 -
P/RPS 0.03 0.04 0.03 0.03 0.03 0.03 0.02 31.00% QoQ % -25.00% 33.33% 0.00% 0.00% 0.00% 50.00% - Horiz. % 150.00% 200.00% 150.00% 150.00% 150.00% 150.00% 100.00%
P/EPS 4.72 9.87 10.99 5.33 5.20 12.28 21.93 -64.05% QoQ % -52.18% -10.19% 106.19% 2.50% -57.65% -44.00% - Horiz. % 21.52% 45.01% 50.11% 24.30% 23.71% 56.00% 100.00%
EY 21.17 10.13 9.10 18.75 19.22 8.14 4.56 178.03% QoQ % 108.98% 11.32% -51.47% -2.45% 136.12% 78.51% - Horiz. % 464.25% 222.15% 199.56% 411.18% 421.49% 178.51% 100.00%
DY 6.57 7.67 0.00 4.17 6.67 8.70 0.00 - QoQ % -14.34% 0.00% 0.00% -37.48% -23.33% 0.00% - Horiz. % 75.52% 88.16% 0.00% 47.93% 76.67% 100.00% -
P/NAPS 0.63 0.86 0.66 0.70 0.61 0.70 0.54 10.81% QoQ % -26.74% 30.30% -5.71% 14.75% -12.86% 29.63% - Horiz. % 116.67% 159.26% 122.22% 129.63% 112.96% 129.63% 100.00%
Price Multiplier on Announcement Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 20/08/10 21/05/10 09/03/10 25/11/09 26/08/09 27/05/09 -
Price 0.9000 0.7000 0.7500 0.6500 0.5300 0.6900 0.6500 -
P/RPS 0.04 0.03 0.03 0.03 0.02 0.03 0.03 21.12% QoQ % 33.33% 0.00% 0.00% 50.00% -33.33% 0.00% - Horiz. % 133.33% 100.00% 100.00% 100.00% 66.67% 100.00% 100.00%
P/EPS 6.07 7.68 11.94 4.81 4.60 12.28 28.51 -64.31% QoQ % -20.96% -35.68% 148.23% 4.57% -62.54% -56.93% - Horiz. % 21.29% 26.94% 41.88% 16.87% 16.13% 43.07% 100.00%
EY 16.46 13.02 8.37 20.77 21.76 8.14 3.51 179.90% QoQ % 26.42% 55.56% -59.70% -4.55% 167.32% 131.91% - Horiz. % 468.95% 370.94% 238.46% 591.74% 619.94% 231.91% 100.00%
DY 5.11 9.86 0.00 4.62 7.55 8.70 0.00 - QoQ % -48.17% 0.00% 0.00% -38.81% -13.22% 0.00% - Horiz. % 58.74% 113.33% 0.00% 53.10% 86.78% 100.00% -
P/NAPS 0.81 0.67 0.72 0.63 0.54 0.70 0.70 10.21% QoQ % 20.90% -6.94% 14.29% 16.67% -22.86% 0.00% - Horiz. % 115.71% 95.71% 102.86% 90.00% 77.14% 100.00% 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 4Q2009-Amended.pdf 
