[DKSH] QoQ Cumulative Quarter Result on 2006-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 2,497,633 1,599,168 788,556 2,988,296 2,230,301 1,476,693 740,084 124.82% QoQ % 56.18% 102.80% -73.61% 33.99% 51.03% 99.53% - Horiz. % 337.48% 216.08% 106.55% 403.78% 301.36% 199.53% 100.00%
PBT 8,803 2,974 47 17,081 4,297 1,999 2,749 117.10% QoQ % 196.00% 6,227.66% -99.72% 297.51% 114.96% -27.28% - Horiz. % 320.23% 108.18% 1.71% 621.35% 156.31% 72.72% 100.00%
Tax -5,685 -3,059 -1,011 -4,872 -1,903 -1,503 -780 275.46% QoQ % -85.85% -202.57% 79.25% -156.02% -26.61% -92.69% - Horiz. % 728.85% 392.18% 129.62% 624.62% 243.97% 192.69% 100.00%
NP 3,118 -85 -964 12,209 2,394 496 1,969 35.82% QoQ % 3,768.24% 91.18% -107.90% 409.98% 382.66% -74.81% - Horiz. % 158.35% -4.32% -48.96% 620.06% 121.58% 25.19% 100.00%
NP to SH 573 -1,725 -1,603 8,607 694 -604 1,461 -46.39% QoQ % 133.22% -7.61% -118.62% 1,140.20% 214.90% -141.34% - Horiz. % 39.22% -118.07% -109.72% 589.12% 47.50% -41.34% 100.00%
Tax Rate 64.58 % 102.86 % 2,151.06 % 28.52 % 44.29 % 75.19 % 28.37 % 72.96% QoQ % -37.22% -95.22% 7,442.29% -35.61% -41.10% 165.03% - Horiz. % 227.63% 362.57% 7,582.16% 100.53% 156.12% 265.03% 100.00%
Total Cost 2,494,515 1,599,253 789,520 2,976,087 2,227,907 1,476,197 738,115 125.04% QoQ % 55.98% 102.56% -73.47% 33.58% 50.92% 100.00% - Horiz. % 337.96% 216.67% 106.96% 403.20% 301.84% 200.00% 100.00%
Net Worth 147,022 143,871 146,438 148,459 139,856 139,619 143,445 1.65% QoQ % 2.19% -1.75% -1.36% 6.15% 0.17% -2.67% - Horiz. % 102.49% 100.30% 102.09% 103.50% 97.50% 97.33% 100.00%
Dividend 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 1,582 - 4,728 4,731 1,589 - - QoQ % 0.00% 0.00% 0.00% -0.08% 197.70% 0.00% - Horiz. % 0.00% 99.57% 0.00% 297.46% 297.70% 100.00% -
Div Payout % - % - % - % 54.93 % 681.82 % - % - % - QoQ % 0.00% 0.00% 0.00% -91.94% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 8.06% 100.00% - -
Equity 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 147,022 143,871 146,438 148,459 139,856 139,619 143,445 1.65% QoQ % 2.19% -1.75% -1.36% 6.15% 0.17% -2.67% - Horiz. % 102.49% 100.30% 102.09% 103.50% 97.50% 97.33% 100.00%
NOSH 159,166 158,256 157,156 157,600 157,727 158,947 157,096 0.88% QoQ % 0.57% 0.70% -0.28% -0.08% -0.77% 1.18% - Horiz. % 101.32% 100.74% 100.04% 100.32% 100.40% 101.18% 100.00%
Ratio Analysis 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 0.12 % -0.01 % -0.12 % 0.41 % 0.11 % 0.03 % 0.27 % -41.73% QoQ % 1,300.00% 91.67% -129.27% 272.73% 266.67% -88.89% - Horiz. % 44.44% -3.70% -44.44% 151.85% 40.74% 11.11% 100.00%
ROE 0.39 % -1.20 % -1.09 % 5.80 % 0.50 % -0.43 % 1.02 % -47.29% QoQ % 132.50% -10.09% -118.79% 1,060.00% 216.28% -142.16% - Horiz. % 38.24% -117.65% -106.86% 568.63% 49.02% -42.16% 100.00%
Per Share 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 1,569.19 1,010.49 501.76 1,896.12 1,414.02 929.05 471.10 122.87% QoQ % 55.29% 101.39% -73.54% 34.09% 52.20% 97.21% - Horiz. % 333.09% 214.50% 106.51% 402.49% 300.15% 197.21% 100.00%
EPS 0.36 -1.09 -1.02 5.46 0.44 -0.38 0.93 -46.85% QoQ % 133.03% -6.86% -118.68% 1,140.91% 215.79% -140.86% - Horiz. % 38.71% -117.20% -109.68% 587.10% 47.31% -40.86% 100.00%
DPS 0.00 1.00 0.00 3.00 3.00 1.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 200.00% 0.00% - Horiz. % 0.00% 100.00% 0.00% 300.00% 300.00% 100.00% -
NAPS 0.9237 0.9091 0.9318 0.9420 0.8867 0.8784 0.9131 0.77% QoQ % 1.61% -2.44% -1.08% 6.24% 0.94% -3.80% - Horiz. % 101.16% 99.56% 102.05% 103.17% 97.11% 96.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 1,584.21 1,014.33 500.17 1,895.43 1,414.64 936.64 469.42 124.83% QoQ % 56.18% 102.80% -73.61% 33.99% 51.03% 99.53% - Horiz. % 337.48% 216.08% 106.55% 403.78% 301.36% 199.53% 100.00%
EPS 0.36 -1.09 -1.02 5.46 0.44 -0.38 0.93 -46.85% QoQ % 133.03% -6.86% -118.68% 1,140.91% 215.79% -140.86% - Horiz. % 38.71% -117.20% -109.68% 587.10% 47.31% -40.86% 100.00%
DPS 0.00 1.00 0.00 3.00 3.00 1.01 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 197.03% 0.00% - Horiz. % 0.00% 99.01% 0.00% 297.03% 297.03% 100.00% -
NAPS 0.9325 0.9126 0.9288 0.9417 0.8871 0.8856 0.9098 1.66% QoQ % 2.18% -1.74% -1.37% 6.15% 0.17% -2.66% - Horiz. % 102.50% 100.31% 102.09% 103.51% 97.50% 97.34% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.7200 0.9000 0.7300 0.6500 0.6700 0.6700 0.6500 -
P/RPS 0.05 0.09 0.15 0.03 0.05 0.07 0.14 -49.63% QoQ % -44.44% -40.00% 400.00% -40.00% -28.57% -50.00% - Horiz. % 35.71% 64.29% 107.14% 21.43% 35.71% 50.00% 100.00%
P/EPS 200.00 -82.57 -71.57 11.90 152.27 -176.32 69.89 101.43% QoQ % 342.22% -15.37% -701.43% -92.18% 186.36% -352.28% - Horiz. % 286.16% -118.14% -102.40% 17.03% 217.87% -252.28% 100.00%
EY 0.50 -1.21 -1.40 8.40 0.66 -0.57 1.43 -50.34% QoQ % 141.32% 13.57% -116.67% 1,172.73% 215.79% -139.86% - Horiz. % 34.97% -84.62% -97.90% 587.41% 46.15% -39.86% 100.00%
DY 0.00 1.11 0.00 4.62 4.48 1.49 0.00 - QoQ % 0.00% 0.00% 0.00% 3.12% 200.67% 0.00% - Horiz. % 0.00% 74.50% 0.00% 310.07% 300.67% 100.00% -
P/NAPS 0.78 0.99 0.78 0.69 0.76 0.76 0.71 6.46% QoQ % -21.21% 26.92% 13.04% -9.21% 0.00% 7.04% - Horiz. % 109.86% 139.44% 109.86% 97.18% 107.04% 107.04% 100.00%
Price Multiplier on Announcement Date 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 29/08/07 22/05/07 27/02/07 28/11/06 30/08/06 29/05/06 -
Price 0.7000 0.7200 0.7000 0.6900 0.6700 0.6200 0.6900 -
P/RPS 0.04 0.07 0.14 0.04 0.05 0.07 0.15 -58.54% QoQ % -42.86% -50.00% 250.00% -20.00% -28.57% -53.33% - Horiz. % 26.67% 46.67% 93.33% 26.67% 33.33% 46.67% 100.00%
P/EPS 194.44 -66.06 -68.63 12.63 152.27 -163.16 74.19 89.98% QoQ % 394.34% 3.74% -643.39% -91.71% 193.33% -319.92% - Horiz. % 262.08% -89.04% -92.51% 17.02% 205.24% -219.92% 100.00%
EY 0.51 -1.51 -1.46 7.91 0.66 -0.61 1.35 -47.71% QoQ % 133.77% -3.42% -118.46% 1,098.48% 208.20% -145.19% - Horiz. % 37.78% -111.85% -108.15% 585.93% 48.89% -45.19% 100.00%
DY 0.00 1.39 0.00 4.35 4.48 1.61 0.00 - QoQ % 0.00% 0.00% 0.00% -2.90% 178.26% 0.00% - Horiz. % 0.00% 86.34% 0.00% 270.19% 278.26% 100.00% -
P/NAPS 0.76 0.79 0.75 0.73 0.76 0.71 0.76 - QoQ % -3.80% 5.33% 2.74% -3.95% 7.04% -6.58% - Horiz. % 100.00% 103.95% 98.68% 96.05% 100.00% 93.42% 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
4Q2006BursaM.xls 
