[DKSH] QoQ Quarter Result on 2008-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 906,587 871,503 900,622 873,194 923,857 917,914 907,621 -0.08% QoQ % 4.03% -3.23% 3.14% -5.48% 0.65% 1.13% - Horiz. % 99.89% 96.02% 99.23% 96.21% 101.79% 101.13% 100.00%
PBT 9,698 5,693 2,985 14,642 4,462 139 -9,532 - QoQ % 70.35% 90.72% -79.61% 228.15% 3,110.07% 101.46% - Horiz. % -101.74% -59.73% -31.32% -153.61% -46.81% -1.46% 100.00%
Tax 581 -1,407 -1,593 512 -2,810 13 -1,687 - QoQ % 141.29% 11.68% -411.13% 118.22% -21,715.38% 100.77% - Horiz. % -34.44% 83.40% 94.43% -30.35% 166.57% -0.77% 100.00%
NP 10,279 4,286 1,392 15,154 1,652 152 -11,219 - QoQ % 139.83% 207.90% -90.81% 817.31% 986.84% 101.35% - Horiz. % -91.62% -38.20% -12.41% -135.07% -14.73% -1.35% 100.00%
NP to SH 9,198 3,536 901 13,284 451 -582 -12,097 - QoQ % 160.12% 292.45% -93.22% 2,845.45% 177.49% 95.19% - Horiz. % -76.04% -29.23% -7.45% -109.81% -3.73% 4.81% 100.00%
Tax Rate -5.99 % 24.71 % 53.37 % -3.50 % 62.98 % -9.35 % - % - QoQ % -124.24% -53.70% 1,624.86% -105.56% 773.58% 0.00% - Horiz. % 64.06% -264.28% -570.80% 37.43% -673.58% 100.00% -
Total Cost 896,308 867,217 899,230 858,040 922,205 917,762 918,840 -1.64% QoQ % 3.35% -3.56% 4.80% -6.96% 0.48% -0.12% - Horiz. % 97.55% 94.38% 97.87% 93.38% 100.37% 99.88% 100.00%
Net Worth 154,662 156,594 145,740 144,632 129,405 130,430 134,864 9.55% QoQ % -1.23% 7.45% 0.77% 11.77% -0.79% -3.29% - Horiz. % 114.68% 116.11% 108.06% 107.24% 95.95% 96.71% 100.00%
Dividend 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 4,733 4,735 - - 4,665 4,718 - - QoQ % -0.06% 0.00% 0.00% 0.00% -1.13% 0.00% - Horiz. % 100.30% 100.36% 0.00% 0.00% 98.87% 100.00% -
Div Payout % 51.46 % 133.93 % - % - % 1,034.48 % - % - % - QoQ % -61.58% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 4.97% 12.95% 0.00% 0.00% 100.00% - -
Equity 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 154,662 156,594 145,740 144,632 129,405 130,430 134,864 9.55% QoQ % -1.23% 7.45% 0.77% 11.77% -0.79% -3.29% - Horiz. % 114.68% 116.11% 108.06% 107.24% 95.95% 96.71% 100.00%
NOSH 157,770 157,857 158,070 157,637 155,517 157,297 157,718 0.02% QoQ % -0.06% -0.13% 0.27% 1.36% -1.13% -0.27% - Horiz. % 100.03% 100.09% 100.22% 99.95% 98.60% 99.73% 100.00%
Ratio Analysis 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 1.13 % 0.49 % 0.15 % 1.74 % 0.18 % 0.02 % -1.24 % - QoQ % 130.61% 226.67% -91.38% 866.67% 800.00% 101.61% - Horiz. % -91.13% -39.52% -12.10% -140.32% -14.52% -1.61% 100.00%
ROE 5.95 % 2.26 % 0.62 % 9.18 % 0.35 % -0.45 % -8.97 % - QoQ % 163.27% 264.52% -93.25% 2,522.86% 177.78% 94.98% - Horiz. % -66.33% -25.20% -6.91% -102.34% -3.90% 5.02% 100.00%
Per Share 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 574.63 552.08 569.76 553.93 594.05 583.55 575.47 -0.10% QoQ % 4.08% -3.10% 2.86% -6.75% 1.80% 1.40% - Horiz. % 99.85% 95.94% 99.01% 96.26% 103.23% 101.40% 100.00%
EPS 5.83 2.24 0.57 8.43 0.29 -0.37 -7.67 - QoQ % 160.27% 292.98% -93.24% 2,806.90% 178.38% 95.18% - Horiz. % -76.01% -29.20% -7.43% -109.91% -3.78% 4.82% 100.00%
DPS 3.00 3.00 0.00 0.00 3.00 3.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 0.00% 0.00% 100.00% 100.00% -
NAPS 0.9803 0.9920 0.9220 0.9175 0.8321 0.8292 0.8551 9.53% QoQ % -1.18% 7.59% 0.49% 10.26% 0.35% -3.03% - Horiz. % 114.64% 116.01% 107.82% 107.30% 97.31% 96.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,650 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 575.03 552.78 571.25 553.85 585.99 582.22 575.69 -0.08% QoQ % 4.03% -3.23% 3.14% -5.48% 0.65% 1.13% - Horiz. % 99.89% 96.02% 99.23% 96.21% 101.79% 101.13% 100.00%
EPS 5.83 2.24 0.57 8.43 0.29 -0.37 -7.67 - QoQ % 160.27% 292.98% -93.24% 2,806.90% 178.38% 95.18% - Horiz. % -76.01% -29.20% -7.43% -109.91% -3.78% 4.82% 100.00%
DPS 3.00 3.00 0.00 0.00 2.96 2.99 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% -1.00% 0.00% - Horiz. % 100.33% 100.33% 0.00% 0.00% 99.00% 100.00% -
NAPS 0.9810 0.9933 0.9244 0.9174 0.8208 0.8273 0.8554 9.55% QoQ % -1.24% 7.45% 0.76% 11.77% -0.79% -3.29% - Horiz. % 114.68% 116.12% 108.07% 107.25% 95.96% 96.71% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.6000 0.6900 0.5000 0.4700 0.6000 0.5200 0.6500 -
P/RPS 0.10 0.12 0.09 0.08 0.10 0.09 0.11 -6.15% QoQ % -16.67% 33.33% 12.50% -20.00% 11.11% -18.18% - Horiz. % 90.91% 109.09% 81.82% 72.73% 90.91% 81.82% 100.00%
P/EPS 10.29 30.80 87.72 5.58 206.90 -140.54 -8.47 - QoQ % -66.59% -64.89% 1,472.04% -97.30% 247.22% -1,559.27% - Horiz. % -121.49% -363.64% -1,035.66% -65.88% -2,442.74% 1,659.27% 100.00%
EY 9.72 3.25 1.14 17.93 0.48 -0.71 -11.80 - QoQ % 199.08% 185.09% -93.64% 3,635.42% 167.61% 93.98% - Horiz. % -82.37% -27.54% -9.66% -151.95% -4.07% 6.02% 100.00%
DY 5.00 4.35 0.00 0.00 5.00 5.77 0.00 - QoQ % 14.94% 0.00% 0.00% 0.00% -13.34% 0.00% - Horiz. % 86.66% 75.39% 0.00% 0.00% 86.66% 100.00% -
P/NAPS 0.61 0.70 0.54 0.51 0.72 0.63 0.76 -13.62% QoQ % -12.86% 29.63% 5.88% -29.17% 14.29% -17.11% - Horiz. % 80.26% 92.11% 71.05% 67.11% 94.74% 82.89% 100.00%
Price Multiplier on Announcement Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 26/08/09 27/05/09 25/02/09 27/11/08 28/08/08 29/05/08 -
Price 0.5300 0.6900 0.6500 0.7700 0.3500 0.6200 0.6500 -
P/RPS 0.09 0.12 0.11 0.14 0.06 0.11 0.11 -12.51% QoQ % -25.00% 9.09% -21.43% 133.33% -45.45% 0.00% - Horiz. % 81.82% 109.09% 100.00% 127.27% 54.55% 100.00% 100.00%
P/EPS 9.09 30.80 114.04 9.14 120.69 -167.57 -8.47 - QoQ % -70.49% -72.99% 1,147.70% -92.43% 172.02% -1,878.39% - Horiz. % -107.32% -363.64% -1,346.40% -107.91% -1,424.91% 1,978.39% 100.00%
EY 11.00 3.25 0.88 10.94 0.83 -0.60 -11.80 - QoQ % 238.46% 269.32% -91.96% 1,218.07% 238.33% 94.92% - Horiz. % -93.22% -27.54% -7.46% -92.71% -7.03% 5.08% 100.00%
DY 5.66 4.35 0.00 0.00 8.57 4.84 0.00 - QoQ % 30.11% 0.00% 0.00% 0.00% 77.07% 0.00% - Horiz. % 116.94% 89.88% 0.00% 0.00% 177.07% 100.00% -
P/NAPS 0.54 0.70 0.70 0.84 0.42 0.75 0.76 -20.36% QoQ % -22.86% 0.00% -16.67% 100.00% -44.00% -1.32% - Horiz. % 71.05% 92.11% 92.11% 110.53% 55.26% 98.68% 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 4Q2008 Results.pdf 
