[DKSH] QoQ Cumulative Quarter Result on 2009-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 3,559,678 2,678,712 1,772,125 900,622 3,622,586 2,749,392 1,825,535 55.89% QoQ % 32.89% 51.16% 96.77% -75.14% 31.76% 50.61% - Horiz. % 194.99% 146.74% 97.07% 49.33% 198.44% 150.61% 100.00%
PBT 31,019 18,376 8,678 2,985 9,711 -4,931 -9,393 - QoQ % 68.80% 111.75% 190.72% -69.26% 296.94% 47.50% - Horiz. % -330.24% -195.64% -92.39% -31.78% -103.39% 52.50% 100.00%
Tax -5,860 -2,419 -3,000 -1,593 -3,972 -4,484 -1,674 130.02% QoQ % -142.25% 19.37% -88.32% 59.89% 11.42% -167.86% - Horiz. % 350.06% 144.50% 179.21% 95.16% 237.28% 267.86% 100.00%
NP 25,159 15,957 5,678 1,392 5,739 -9,415 -11,067 - QoQ % 57.67% 181.03% 307.90% -75.74% 160.96% 14.93% - Horiz. % -227.33% -144.19% -51.31% -12.58% -51.86% 85.07% 100.00%
NP to SH 21,286 13,635 4,437 901 1,056 -12,228 -12,679 - QoQ % 56.11% 207.30% 392.45% -14.68% 108.64% 3.56% - Horiz. % -167.88% -107.54% -34.99% -7.11% -8.33% 96.44% 100.00%
Tax Rate 18.89 % 13.16 % 34.57 % 53.37 % 40.90 % - % - % - QoQ % 43.54% -61.93% -35.23% 30.49% 0.00% 0.00% - Horiz. % 46.19% 32.18% 84.52% 130.49% 100.00% - -
Total Cost 3,534,519 2,662,755 1,766,447 899,230 3,616,847 2,758,807 1,836,602 54.53% QoQ % 32.74% 50.74% 96.44% -75.14% 31.10% 50.21% - Horiz. % 192.45% 144.98% 96.18% 48.96% 196.93% 150.21% 100.00%
Net Worth 161,710 154,524 156,637 145,740 144,984 131,120 130,764 15.17% QoQ % 4.65% -1.35% 7.48% 0.52% 10.57% 0.27% - Horiz. % 123.67% 118.17% 119.79% 111.45% 110.87% 100.27% 100.00%
Dividend 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 4,730 4,728 4,737 - 4,746 4,727 4,730 -0.01% QoQ % 0.03% -0.17% 0.00% 0.00% 0.41% -0.08% - Horiz. % 99.98% 99.96% 100.13% 0.00% 100.34% 99.92% 100.00%
Div Payout % 22.22 % 34.68 % 106.76 % - % 449.51 % - % - % - QoQ % -35.93% -67.52% 0.00% 0.00% 0.00% 0.00% - Horiz. % 4.94% 7.72% 23.75% 0.00% 100.00% - -
Equity 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 161,710 154,524 156,637 145,740 144,984 131,120 130,764 15.17% QoQ % 4.65% -1.35% 7.48% 0.52% 10.57% 0.27% - Horiz. % 123.67% 118.17% 119.79% 111.45% 110.87% 100.27% 100.00%
NOSH 157,674 157,630 157,900 158,070 158,227 157,577 157,699 -0.01% QoQ % 0.03% -0.17% -0.11% -0.10% 0.41% -0.08% - Horiz. % 99.98% 99.96% 100.13% 100.24% 100.34% 99.92% 100.00%
Ratio Analysis 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 0.71 % 0.60 % 0.32 % 0.15 % 0.16 % -0.34 % -0.61 % - QoQ % 18.33% 87.50% 113.33% -6.25% 147.06% 44.26% - Horiz. % -116.39% -98.36% -52.46% -24.59% -26.23% 55.74% 100.00%
ROE 13.16 % 8.82 % 2.83 % 0.62 % 0.73 % -9.33 % -9.70 % - QoQ % 49.21% 211.66% 356.45% -15.07% 107.82% 3.81% - Horiz. % -135.67% -90.93% -29.18% -6.39% -7.53% 96.19% 100.00%
Per Share 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2,257.62 1,699.37 1,122.31 569.76 2,289.47 1,744.79 1,157.61 55.91% QoQ % 32.85% 51.42% 96.98% -75.11% 31.22% 50.72% - Horiz. % 195.02% 146.80% 96.95% 49.22% 197.78% 150.72% 100.00%
EPS 13.50 8.65 2.81 0.57 0.67 -7.76 -8.04 - QoQ % 56.07% 207.83% 392.98% -14.93% 108.63% 3.48% - Horiz. % -167.91% -107.59% -34.95% -7.09% -8.33% 96.52% 100.00%
DPS 3.00 3.00 3.00 0.00 3.00 3.00 3.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 0.00% 100.00% 100.00% 100.00%
NAPS 1.0256 0.9803 0.9920 0.9220 0.9163 0.8321 0.8292 15.18% QoQ % 4.62% -1.18% 7.59% 0.62% 10.12% 0.35% - Horiz. % 123.69% 118.22% 119.63% 111.19% 110.50% 100.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2,257.85 1,699.06 1,124.03 571.25 2,297.75 1,743.90 1,157.91 55.89% QoQ % 32.89% 51.16% 96.77% -75.14% 31.76% 50.61% - Horiz. % 194.99% 146.74% 97.07% 49.33% 198.44% 150.61% 100.00%
EPS 13.50 8.65 2.81 0.57 0.67 -7.76 -8.04 - QoQ % 56.07% 207.83% 392.98% -14.93% 108.63% 3.48% - Horiz. % -167.91% -107.59% -34.95% -7.09% -8.33% 96.52% 100.00%
DPS 3.00 3.00 3.00 0.00 3.01 3.00 3.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.33% 0.00% - Horiz. % 100.00% 100.00% 100.00% 0.00% 100.33% 100.00% 100.00%
NAPS 1.0257 0.9801 0.9935 0.9244 0.9196 0.8317 0.8294 15.17% QoQ % 4.65% -1.35% 7.48% 0.52% 10.57% 0.28% - Horiz. % 123.67% 118.17% 119.79% 111.45% 110.88% 100.28% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.7200 0.6000 0.6900 0.5000 0.4700 0.6000 0.5200 -
P/RPS 0.03 0.04 0.06 0.09 0.02 0.03 0.04 -17.41% QoQ % -25.00% -33.33% -33.33% 350.00% -33.33% -25.00% - Horiz. % 75.00% 100.00% 150.00% 225.00% 50.00% 75.00% 100.00%
P/EPS 5.33 6.94 24.56 87.72 70.42 -7.73 -6.47 - QoQ % -23.20% -71.74% -72.00% 24.57% 1,011.00% -19.47% - Horiz. % -82.38% -107.26% -379.60% -1,355.80% -1,088.41% 119.47% 100.00%
EY 18.75 14.42 4.07 1.14 1.42 -12.93 -15.46 - QoQ % 30.03% 254.30% 257.02% -19.72% 110.98% 16.36% - Horiz. % -121.28% -93.27% -26.33% -7.37% -9.18% 83.64% 100.00%
DY 4.17 5.00 4.35 0.00 6.38 5.00 5.77 -19.42% QoQ % -16.60% 14.94% 0.00% 0.00% 27.60% -13.34% - Horiz. % 72.27% 86.66% 75.39% 0.00% 110.57% 86.66% 100.00%
P/NAPS 0.70 0.61 0.70 0.54 0.51 0.72 0.63 7.26% QoQ % 14.75% -12.86% 29.63% 5.88% -29.17% 14.29% - Horiz. % 111.11% 96.83% 111.11% 85.71% 80.95% 114.29% 100.00%
Price Multiplier on Announcement Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 09/03/10 25/11/09 26/08/09 27/05/09 25/02/09 27/11/08 28/08/08 -
Price 0.6500 0.5300 0.6900 0.6500 0.7700 0.3500 0.6200 -
P/RPS 0.03 0.03 0.06 0.11 0.03 0.02 0.05 -28.80% QoQ % 0.00% -50.00% -45.45% 266.67% 50.00% -60.00% - Horiz. % 60.00% 60.00% 120.00% 220.00% 60.00% 40.00% 100.00%
P/EPS 4.81 6.13 24.56 114.04 115.37 -4.51 -7.71 - QoQ % -21.53% -75.04% -78.46% -1.15% 2,658.09% 41.50% - Horiz. % -62.39% -79.51% -318.55% -1,479.12% -1,496.37% 58.50% 100.00%
EY 20.77 16.32 4.07 0.88 0.87 -22.17 -12.97 - QoQ % 27.27% 300.98% 362.50% 1.15% 103.92% -70.93% - Horiz. % -160.14% -125.83% -31.38% -6.78% -6.71% 170.93% 100.00%
DY 4.62 5.66 4.35 0.00 3.90 8.57 4.84 -3.05% QoQ % -18.37% 30.11% 0.00% 0.00% -54.49% 77.07% - Horiz. % 95.45% 116.94% 89.88% 0.00% 80.58% 177.07% 100.00%
P/NAPS 0.63 0.54 0.70 0.70 0.84 0.42 0.75 -10.95% QoQ % 16.67% -22.86% 0.00% -16.67% 100.00% -44.00% - Horiz. % 84.00% 72.00% 93.33% 93.33% 112.00% 56.00% 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 1Q2009 Dir Comments.pdf 
