[DKSH] QoQ Quarter Result on 2005-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 753,608 736,609 740,084 723,705 732,884 780,453 790,573 -3.14% QoQ % 2.31% -0.47% 2.26% -1.25% -6.10% -1.28% - Horiz. % 95.32% 93.17% 93.61% 91.54% 92.70% 98.72% 100.00%
PBT 2,298 -750 2,749 14,631 4,077 6,148 3,149 -18.93% QoQ % 406.40% -127.28% -81.21% 258.87% -33.69% 95.24% - Horiz. % 72.98% -23.82% 87.30% 464.62% 129.47% 195.24% 100.00%
Tax -400 -723 -780 -2,060 -2,153 -1,721 -1,395 -56.48% QoQ % 44.67% 7.31% 62.14% 4.32% -25.10% -23.37% - Horiz. % 28.67% 51.83% 55.91% 147.67% 154.34% 123.37% 100.00%
NP 1,898 -1,473 1,969 12,571 1,924 4,427 1,754 5.40% QoQ % 228.85% -174.81% -84.34% 553.38% -56.54% 152.39% - Horiz. % 108.21% -83.98% 112.26% 716.70% 109.69% 252.39% 100.00%
NP to SH 1,298 -2,065 1,461 11,609 1,231 4,016 1,754 -18.17% QoQ % 162.86% -241.34% -87.41% 843.05% -69.35% 128.96% - Horiz. % 74.00% -117.73% 83.30% 661.86% 70.18% 228.96% 100.00%
Tax Rate 17.41 % - % 28.37 % 14.08 % 52.81 % 27.99 % 44.30 % -46.32% QoQ % 0.00% 0.00% 101.49% -73.34% 88.67% -36.82% - Horiz. % 39.30% 0.00% 64.04% 31.78% 119.21% 63.18% 100.00%
Total Cost 751,710 738,082 738,115 711,134 730,960 776,026 788,819 -3.16% QoQ % 1.85% -0.00% 3.79% -2.71% -5.81% -1.62% - Horiz. % 95.30% 93.57% 93.57% 90.15% 92.67% 98.38% 100.00%
Net Worth 140,358 138,465 143,445 148,551 126,729 126,370 122,779 9.32% QoQ % 1.37% -3.47% -3.44% 17.22% 0.28% 2.92% - Horiz. % 114.32% 112.78% 116.83% 120.99% 103.22% 102.92% 100.00%
Dividend 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 4,748 1,576 - - 1,578 1,574 - - QoQ % 201.25% 0.00% 0.00% 0.00% 0.21% 0.00% - Horiz. % 301.53% 100.09% 0.00% 0.00% 100.21% 100.00% -
Div Payout % 365.85 % - % - % - % 128.21 % 39.22 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 226.90% 0.00% - Horiz. % 932.81% 0.00% 0.00% 0.00% 326.90% 100.00% -
Equity 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 140,358 138,465 143,445 148,551 126,729 126,370 122,779 9.32% QoQ % 1.37% -3.47% -3.44% 17.22% 0.28% 2.92% - Horiz. % 114.32% 112.78% 116.83% 120.99% 103.22% 102.92% 100.00%
NOSH 158,292 157,633 157,096 157,730 157,820 157,490 158,018 0.12% QoQ % 0.42% 0.34% -0.40% -0.06% 0.21% -0.33% - Horiz. % 100.17% 99.76% 99.42% 99.82% 99.88% 99.67% 100.00%
Ratio Analysis 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 0.25 % -0.20 % 0.27 % 1.74 % 0.26 % 0.57 % 0.22 % 8.89% QoQ % 225.00% -174.07% -84.48% 569.23% -54.39% 159.09% - Horiz. % 113.64% -90.91% 122.73% 790.91% 118.18% 259.09% 100.00%
ROE 0.92 % -1.49 % 1.02 % 7.81 % 0.97 % 3.18 % 1.43 % -25.46% QoQ % 161.74% -246.08% -86.94% 705.15% -69.50% 122.38% - Horiz. % 64.34% -104.20% 71.33% 546.15% 67.83% 222.38% 100.00%
Per Share 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 476.09 467.29 471.10 458.82 464.38 495.56 500.31 -3.25% QoQ % 1.88% -0.81% 2.68% -1.20% -6.29% -0.95% - Horiz. % 95.16% 93.40% 94.16% 91.71% 92.82% 99.05% 100.00%
EPS 0.82 -1.31 0.93 7.36 0.78 2.55 1.11 -18.27% QoQ % 162.60% -240.86% -87.36% 843.59% -69.41% 129.73% - Horiz. % 73.87% -118.02% 83.78% 663.06% 70.27% 229.73% 100.00%
DPS 3.00 1.00 0.00 0.00 1.00 1.00 0.00 - QoQ % 200.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 300.00% 100.00% 0.00% 0.00% 100.00% 100.00% -
NAPS 0.8867 0.8784 0.9131 0.9418 0.8030 0.8024 0.7770 9.19% QoQ % 0.94% -3.80% -3.05% 17.29% 0.07% 3.27% - Horiz. % 114.12% 113.05% 117.52% 121.21% 103.35% 103.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 478.00 467.22 469.42 459.03 464.86 495.03 501.45 -3.14% QoQ % 2.31% -0.47% 2.26% -1.25% -6.09% -1.28% - Horiz. % 95.32% 93.17% 93.61% 91.54% 92.70% 98.72% 100.00%
EPS 0.82 -1.31 0.93 7.36 0.78 2.55 1.11 -18.27% QoQ % 162.60% -240.86% -87.36% 843.59% -69.41% 129.73% - Horiz. % 73.87% -118.02% 83.78% 663.06% 70.27% 229.73% 100.00%
DPS 3.01 1.00 0.00 0.00 1.00 1.00 0.00 - QoQ % 201.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 301.00% 100.00% 0.00% 0.00% 100.00% 100.00% -
NAPS 0.8903 0.8783 0.9098 0.9422 0.8038 0.8015 0.7788 9.32% QoQ % 1.37% -3.46% -3.44% 17.22% 0.29% 2.91% - Horiz. % 114.32% 112.78% 116.82% 120.98% 103.21% 102.91% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.6700 0.6700 0.6500 0.7100 0.7000 0.8000 0.8700 -
P/RPS 0.14 0.14 0.14 0.15 0.15 0.16 0.17 -12.13% QoQ % 0.00% 0.00% -6.67% 0.00% -6.25% -5.88% - Horiz. % 82.35% 82.35% 82.35% 88.24% 88.24% 94.12% 100.00%
P/EPS 81.71 -51.15 69.89 9.65 89.74 31.37 78.38 2.81% QoQ % 259.75% -173.19% 624.25% -89.25% 186.07% -59.98% - Horiz. % 104.25% -65.26% 89.17% 12.31% 114.49% 40.02% 100.00%
EY 1.22 -1.96 1.43 10.37 1.11 3.19 1.28 -3.15% QoQ % 162.24% -237.06% -86.21% 834.23% -65.20% 149.22% - Horiz. % 95.31% -153.13% 111.72% 810.16% 86.72% 249.22% 100.00%
DY 4.48 1.49 0.00 0.00 1.43 1.25 0.00 - QoQ % 200.67% 0.00% 0.00% 0.00% 14.40% 0.00% - Horiz. % 358.40% 119.20% 0.00% 0.00% 114.40% 100.00% -
P/NAPS 0.76 0.76 0.71 0.75 0.87 1.00 1.12 -22.76% QoQ % 0.00% 7.04% -5.33% -13.79% -13.00% -10.71% - Horiz. % 67.86% 67.86% 63.39% 66.96% 77.68% 89.29% 100.00%
Price Multiplier on Announcement Date 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 30/08/06 29/05/06 27/02/06 25/11/05 26/08/05 26/05/05 -
Price 0.6700 0.6200 0.6900 0.6500 0.7900 0.7400 0.8400 -
P/RPS 0.14 0.13 0.15 0.14 0.17 0.15 0.17 -12.13% QoQ % 7.69% -13.33% 7.14% -17.65% 13.33% -11.76% - Horiz. % 82.35% 76.47% 88.24% 82.35% 100.00% 88.24% 100.00%
P/EPS 81.71 -47.33 74.19 8.83 101.28 29.02 75.68 5.24% QoQ % 272.64% -163.80% 740.20% -91.28% 249.00% -61.65% - Horiz. % 107.97% -62.54% 98.03% 11.67% 133.83% 38.35% 100.00%
EY 1.22 -2.11 1.35 11.32 0.99 3.45 1.32 -5.11% QoQ % 157.82% -256.30% -88.07% 1,043.43% -71.30% 161.36% - Horiz. % 92.42% -159.85% 102.27% 857.58% 75.00% 261.36% 100.00%
DY 4.48 1.61 0.00 0.00 1.27 1.35 0.00 - QoQ % 178.26% 0.00% 0.00% 0.00% -5.93% 0.00% - Horiz. % 331.85% 119.26% 0.00% 0.00% 94.07% 100.00% -
P/NAPS 0.76 0.71 0.76 0.69 0.98 0.92 1.08 -20.87% QoQ % 7.04% -6.58% 10.14% -29.59% 6.52% -14.81% - Horiz. % 70.37% 65.74% 70.37% 63.89% 90.74% 85.19% 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
4Q2005BursaM.xls 
