[DKSH] QoQ Cumulative Quarter Result on 2004-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 2,303,910 1,571,026 790,573 2,772,607 2,017,381 1,307,856 660,365 129.86% QoQ % 46.65% 98.72% -71.49% 37.44% 54.25% 98.05% - Horiz. % 348.88% 237.90% 119.72% 419.86% 305.49% 198.05% 100.00%
PBT 13,374 9,297 3,149 16,913 7,171 2,686 1,868 271.02% QoQ % 43.85% 195.24% -81.38% 135.85% 166.98% 43.79% - Horiz. % 715.95% 497.70% 168.58% 905.41% 383.89% 143.79% 100.00%
Tax -4,756 -2,603 -1,395 -3,806 -3,425 -623 -469 367.84% QoQ % -82.71% -86.59% 63.35% -11.12% -449.76% -32.84% - Horiz. % 1,014.07% 555.01% 297.44% 811.51% 730.28% 132.84% 100.00%
NP 8,618 6,694 1,754 13,107 3,746 2,063 1,399 235.67% QoQ % 28.74% 281.64% -86.62% 249.89% 81.58% 47.46% - Horiz. % 616.01% 478.48% 125.38% 936.88% 267.76% 147.46% 100.00%
NP to SH 7,001 5,770 1,754 13,107 3,746 2,063 1,399 192.28% QoQ % 21.33% 228.96% -86.62% 249.89% 81.58% 47.46% - Horiz. % 500.43% 412.44% 125.38% 936.88% 267.76% 147.46% 100.00%
Tax Rate 35.56 % 28.00 % 44.30 % 22.50 % 47.76 % 23.19 % 25.11 % 26.08% QoQ % 27.00% -36.79% 96.89% -52.89% 105.95% -7.65% - Horiz. % 141.62% 111.51% 176.42% 89.61% 190.20% 92.35% 100.00%
Total Cost 2,295,292 1,564,332 788,819 2,759,500 2,013,635 1,305,793 658,966 129.61% QoQ % 46.73% 98.31% -71.41% 37.04% 54.21% 98.16% - Horiz. % 348.32% 237.39% 119.71% 418.76% 305.57% 198.16% 100.00%
Net Worth 126,617 126,498 122,779 77,570 39,924 42,728 42,176 107.96% QoQ % 0.09% 3.03% 58.28% 94.29% -6.56% 1.31% - Horiz. % 300.20% 299.92% 291.11% 183.92% 94.66% 101.31% 100.00%
Dividend 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 1,576 1,576 - 951 826 825 - - QoQ % 0.02% 0.00% 0.00% 15.10% 0.21% 0.00% - Horiz. % 191.08% 191.04% 0.00% 115.34% 100.21% 100.00% -
Div Payout % 22.52 % 27.32 % - % 7.26 % 22.08 % 40.00 % - % - QoQ % -17.57% 0.00% 0.00% -67.12% -44.80% 0.00% - Horiz. % 56.30% 68.30% 0.00% 18.15% 55.20% 100.00% -
Equity 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 126,617 126,498 122,779 77,570 39,924 42,728 42,176 107.96% QoQ % 0.09% 3.03% 58.28% 94.29% -6.56% 1.31% - Horiz. % 300.20% 299.92% 291.11% 183.92% 94.66% 101.31% 100.00%
NOSH 157,680 157,650 158,018 95,177 82,693 82,520 82,781 53.60% QoQ % 0.02% -0.23% 66.02% 15.10% 0.21% -0.32% - Horiz. % 190.48% 190.44% 190.89% 114.98% 99.89% 99.68% 100.00%
Ratio Analysis 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 0.37 % 0.43 % 0.22 % 0.47 % 0.19 % 0.16 % 0.21 % 45.83% QoQ % -13.95% 95.45% -53.19% 147.37% 18.75% -23.81% - Horiz. % 176.19% 204.76% 104.76% 223.81% 90.48% 76.19% 100.00%
ROE 5.53 % 4.56 % 1.43 % 16.90 % 9.38 % 4.83 % 3.32 % 40.47% QoQ % 21.27% 218.88% -91.54% 80.17% 94.20% 45.48% - Horiz. % 166.57% 137.35% 43.07% 509.04% 282.53% 145.48% 100.00%
Per Share 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 1,461.13 996.53 500.31 2,913.08 2,439.60 1,584.90 797.72 49.65% QoQ % 46.62% 99.18% -82.83% 19.41% 53.93% 98.68% - Horiz. % 183.16% 124.92% 62.72% 365.18% 305.82% 198.68% 100.00%
EPS 4.44 3.66 1.11 13.77 4.53 2.50 1.69 90.29% QoQ % 21.31% 229.73% -91.94% 203.97% 81.20% 47.93% - Horiz. % 262.72% 216.57% 65.68% 814.79% 268.05% 147.93% 100.00%
DPS 1.00 1.00 0.00 1.00 1.00 1.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 0.00% 100.00% 100.00% 100.00% -
NAPS 0.8030 0.8024 0.7770 0.8150 0.4828 0.5178 0.5095 35.39% QoQ % 0.07% 3.27% -4.66% 68.81% -6.76% 1.63% - Horiz. % 157.61% 157.49% 152.50% 159.96% 94.76% 101.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 1,461.33 996.48 501.45 1,758.62 1,279.59 829.55 418.86 129.86% QoQ % 46.65% 98.72% -71.49% 37.44% 54.25% 98.05% - Horiz. % 348.88% 237.90% 119.72% 419.86% 305.49% 198.05% 100.00%
EPS 4.44 3.66 1.11 8.31 2.38 1.31 0.89 191.68% QoQ % 21.31% 229.73% -86.64% 249.16% 81.68% 47.19% - Horiz. % 498.88% 411.24% 124.72% 933.71% 267.42% 147.19% 100.00%
DPS 1.00 1.00 0.00 0.60 0.52 0.52 0.00 - QoQ % 0.00% 0.00% 0.00% 15.38% 0.00% 0.00% - Horiz. % 192.31% 192.31% 0.00% 115.38% 100.00% 100.00% -
NAPS 0.8031 0.8024 0.7788 0.4920 0.2532 0.2710 0.2675 107.97% QoQ % 0.09% 3.03% 58.29% 94.31% -6.57% 1.31% - Horiz. % 300.22% 299.96% 291.14% 183.93% 94.65% 101.31% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.7000 0.8000 0.8700 0.7900 0.8400 0.9000 0.9500 -
P/RPS 0.05 0.08 0.17 0.03 0.03 0.06 0.12 -44.18% QoQ % -37.50% -52.94% 466.67% 0.00% -50.00% -50.00% - Horiz. % 41.67% 66.67% 141.67% 25.00% 25.00% 50.00% 100.00%
P/EPS 15.77 21.86 78.38 5.74 18.54 36.00 56.21 -57.11% QoQ % -27.86% -72.11% 1,265.51% -69.04% -48.50% -35.95% - Horiz. % 28.06% 38.89% 139.44% 10.21% 32.98% 64.05% 100.00%
EY 6.34 4.58 1.28 17.43 5.39 2.78 1.78 133.05% QoQ % 38.43% 257.81% -92.66% 223.38% 93.88% 56.18% - Horiz. % 356.18% 257.30% 71.91% 979.21% 302.81% 156.18% 100.00%
DY 1.43 1.25 0.00 1.27 1.19 1.11 0.00 - QoQ % 14.40% 0.00% 0.00% 6.72% 7.21% 0.00% - Horiz. % 128.83% 112.61% 0.00% 114.41% 107.21% 100.00% -
P/NAPS 0.87 1.00 1.12 0.97 1.74 1.74 1.86 -39.72% QoQ % -13.00% -10.71% 15.46% -44.25% 0.00% -6.45% - Horiz. % 46.77% 53.76% 60.22% 52.15% 93.55% 93.55% 100.00%
Price Multiplier on Announcement Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 26/08/05 26/05/05 02/03/05 29/11/04 27/08/04 25/05/04 -
Price 0.7900 0.7400 0.8400 0.8600 0.8300 0.7100 0.9600 -
P/RPS 0.05 0.07 0.17 0.03 0.03 0.04 0.12 -44.18% QoQ % -28.57% -58.82% 466.67% 0.00% -25.00% -66.67% - Horiz. % 41.67% 58.33% 141.67% 25.00% 25.00% 33.33% 100.00%
P/EPS 17.79 20.22 75.68 6.24 18.32 28.40 56.80 -53.85% QoQ % -12.02% -73.28% 1,112.82% -65.94% -35.49% -50.00% - Horiz. % 31.32% 35.60% 133.24% 10.99% 32.25% 50.00% 100.00%
EY 5.62 4.95 1.32 16.01 5.46 3.52 1.76 116.69% QoQ % 13.54% 275.00% -91.76% 193.22% 55.11% 100.00% - Horiz. % 319.32% 281.25% 75.00% 909.66% 310.23% 200.00% 100.00%
DY 1.27 1.35 0.00 1.16 1.20 1.41 0.00 - QoQ % -5.93% 0.00% 0.00% -3.33% -14.89% 0.00% - Horiz. % 90.07% 95.74% 0.00% 82.27% 85.11% 100.00% -
P/NAPS 0.98 0.92 1.08 1.06 1.72 1.37 1.88 -35.20% QoQ % 6.52% -14.81% 1.89% -38.37% 25.55% -27.13% - Horiz. % 52.13% 48.94% 57.45% 56.38% 91.49% 72.87% 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
4Q2004BursaM.xls 
