[DKSH] QoQ TTM Result on 2004-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 3,055,187 3,031,828 2,898,866 2,768,658 2,646,143 2,533,439 2,464,541 15.38% QoQ % 0.77% 4.59% 4.70% 4.63% 4.45% 2.80% - Horiz. % 123.97% 123.02% 117.62% 112.34% 107.37% 102.80% 100.00%
PBT 23,116 23,524 18,194 16,913 12,639 12,148 13,530 42.87% QoQ % -1.73% 29.30% 7.57% 33.82% 4.04% -10.21% - Horiz. % 170.85% 173.87% 134.47% 125.00% 93.41% 89.79% 100.00%
Tax -5,650 -6,299 -4,732 -3,806 -5,647 -3,315 -3,562 35.97% QoQ % 10.30% -33.11% -24.33% 32.60% -70.35% 6.93% - Horiz. % 158.62% 176.84% 132.85% 106.85% 158.53% 93.07% 100.00%
NP 17,466 17,225 13,462 13,107 6,992 8,833 9,968 45.29% QoQ % 1.40% 27.95% 2.71% 87.46% -20.84% -11.39% - Horiz. % 175.22% 172.80% 135.05% 131.49% 70.14% 88.61% 100.00%
NP to SH 16,362 16,814 13,462 13,107 6,992 8,833 9,968 39.11% QoQ % -2.69% 24.90% 2.71% 87.46% -20.84% -11.39% - Horiz. % 164.15% 168.68% 135.05% 131.49% 70.14% 88.61% 100.00%
Tax Rate 24.44 % 26.78 % 26.01 % 22.50 % 44.68 % 27.29 % 26.33 % -4.84% QoQ % -8.74% 2.96% 15.60% -49.64% 63.72% 3.65% - Horiz. % 92.82% 101.71% 98.78% 85.45% 169.69% 103.65% 100.00%
Total Cost 3,037,721 3,014,603 2,885,404 2,755,551 2,639,151 2,524,606 2,454,573 15.25% QoQ % 0.77% 4.48% 4.71% 4.41% 4.54% 2.85% - Horiz. % 123.76% 122.82% 117.55% 112.26% 107.52% 102.85% 100.00%
Net Worth 126,729 126,370 122,779 101,539 39,831 42,977 42,176 108.09% QoQ % 0.28% 2.92% 20.92% 154.92% -7.32% 1.90% - Horiz. % 300.47% 299.62% 291.11% 240.75% 94.44% 101.90% 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 3,153 1,574 829 829 829 829 825 144.21% QoQ % 100.21% 89.75% 0.00% 0.00% 0.00% 0.58% - Horiz. % 382.09% 190.84% 100.58% 100.58% 100.58% 100.58% 100.00%
Div Payout % 19.27 % 9.37 % 6.17 % 6.33 % 11.87 % 9.40 % 8.28 % 75.53% QoQ % 105.66% 51.86% -2.53% -46.67% 26.28% 13.53% - Horiz. % 232.73% 113.16% 74.52% 76.45% 143.36% 113.53% 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 126,729 126,370 122,779 101,539 39,831 42,977 42,176 108.09% QoQ % 0.28% 2.92% 20.92% 154.92% -7.32% 1.90% - Horiz. % 300.47% 299.62% 291.11% 240.75% 94.44% 101.90% 100.00%
NOSH 157,820 157,490 158,018 132,592 82,500 82,999 82,781 53.69% QoQ % 0.21% -0.33% 19.18% 60.72% -0.60% 0.26% - Horiz. % 190.65% 190.25% 190.89% 160.17% 99.66% 100.26% 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 0.57 % 0.57 % 0.46 % 0.47 % 0.26 % 0.35 % 0.40 % 26.60% QoQ % 0.00% 23.91% -2.13% 80.77% -25.71% -12.50% - Horiz. % 142.50% 142.50% 115.00% 117.50% 65.00% 87.50% 100.00%
ROE 12.91 % 13.31 % 10.96 % 12.91 % 17.55 % 20.55 % 23.63 % -33.14% QoQ % -3.01% 21.44% -15.10% -26.44% -14.60% -13.03% - Horiz. % 54.63% 56.33% 46.38% 54.63% 74.27% 86.97% 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 1,935.86 1,925.09 1,834.52 2,088.10 3,207.45 3,052.34 2,977.18 -24.93% QoQ % 0.56% 4.94% -12.14% -34.90% 5.08% 2.52% - Horiz. % 65.02% 64.66% 61.62% 70.14% 107.73% 102.52% 100.00%
EPS 10.37 10.68 8.52 9.89 8.48 10.64 12.04 -9.47% QoQ % -2.90% 25.35% -13.85% 16.63% -20.30% -11.63% - Horiz. % 86.13% 88.70% 70.76% 82.14% 70.43% 88.37% 100.00%
DPS 2.00 1.00 0.53 0.63 1.00 1.00 1.00 58.67% QoQ % 100.00% 88.68% -15.87% -37.00% 0.00% 0.00% - Horiz. % 200.00% 100.00% 53.00% 63.00% 100.00% 100.00% 100.00%
NAPS 0.8030 0.8024 0.7770 0.7658 0.4828 0.5178 0.5095 35.39% QoQ % 0.07% 3.27% 1.46% 58.62% -6.76% 1.63% - Horiz. % 157.61% 157.49% 152.50% 150.30% 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 1,937.86 1,923.04 1,838.70 1,756.12 1,678.41 1,606.92 1,563.22 15.38% QoQ % 0.77% 4.59% 4.70% 4.63% 4.45% 2.80% - Horiz. % 123.97% 123.02% 117.62% 112.34% 107.37% 102.80% 100.00%
EPS 10.38 10.66 8.54 8.31 4.43 5.60 6.32 39.16% QoQ % -2.63% 24.82% 2.77% 87.58% -20.89% -11.39% - Horiz. % 164.24% 168.67% 135.13% 131.49% 70.09% 88.61% 100.00%
DPS 2.00 1.00 0.53 0.53 0.53 0.53 0.52 145.28% QoQ % 100.00% 88.68% 0.00% 0.00% 0.00% 1.92% - Horiz. % 384.62% 192.31% 101.92% 101.92% 101.92% 101.92% 100.00%
NAPS 0.8038 0.8015 0.7788 0.6440 0.2526 0.2726 0.2675 108.09% QoQ % 0.29% 2.91% 20.93% 154.95% -7.34% 1.91% - Horiz. % 300.49% 299.63% 291.14% 240.75% 94.43% 101.91% 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 0.04 0.04 0.05 0.04 0.03 0.03 0.03 21.12% QoQ % 0.00% -20.00% 25.00% 33.33% 0.00% 0.00% - Horiz. % 133.33% 133.33% 166.67% 133.33% 100.00% 100.00% 100.00%
P/EPS 6.75 7.49 10.21 7.99 9.91 8.46 7.89 -9.87% QoQ % -9.88% -26.64% 27.78% -19.37% 17.14% 7.22% - Horiz. % 85.55% 94.93% 129.40% 101.27% 125.60% 107.22% 100.00%
EY 14.81 13.35 9.79 12.51 10.09 11.82 12.68 10.90% QoQ % 10.94% 36.36% -21.74% 23.98% -14.64% -6.78% - Horiz. % 116.80% 105.28% 77.21% 98.66% 79.57% 93.22% 100.00%
DY 2.85 1.25 0.60 0.79 1.19 1.11 1.05 94.46% QoQ % 128.00% 108.33% -24.05% -33.61% 7.21% 5.71% - Horiz. % 271.43% 119.05% 57.14% 75.24% 113.33% 105.71% 100.00%
P/NAPS 0.87 1.00 1.12 1.03 1.74 1.74 1.86 -39.72% QoQ % -13.00% -10.71% 8.74% -40.80% 0.00% -6.45% - Horiz. % 46.77% 53.76% 60.22% 55.38% 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 0.04 0.04 0.05 0.04 0.03 0.02 0.03 21.12% QoQ % 0.00% -20.00% 25.00% 33.33% 50.00% -33.33% - Horiz. % 133.33% 133.33% 166.67% 133.33% 100.00% 66.67% 100.00%
P/EPS 7.62 6.93 9.86 8.70 9.79 6.67 7.97 -2.95% QoQ % 9.96% -29.72% 13.33% -11.13% 46.78% -16.31% - Horiz. % 95.61% 86.95% 123.71% 109.16% 122.84% 83.69% 100.00%
EY 13.12 14.43 10.14 11.49 10.21 14.99 12.54 3.06% QoQ % -9.08% 42.31% -11.75% 12.54% -31.89% 19.54% - Horiz. % 104.63% 115.07% 80.86% 91.63% 81.42% 119.54% 100.00%
DY 2.53 1.35 0.63 0.73 1.20 1.41 1.04 80.78% QoQ % 87.41% 114.29% -13.70% -39.17% -14.89% 35.58% - Horiz. % 243.27% 129.81% 60.58% 70.19% 115.38% 135.58% 100.00%
P/NAPS 0.98 0.92 1.08 1.12 1.72 1.37 1.88 -35.20% QoQ % 6.52% -14.81% -3.57% -34.88% 25.55% -27.13% - Horiz. % 52.13% 48.94% 57.45% 59.57% 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 
