[DKSH] QoQ TTM Result on 2006-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 3,255,628 3,110,771 3,036,768 2,988,296 2,954,006 2,933,282 2,977,126 6.14% QoQ % 4.66% 2.44% 1.62% 1.16% 0.71% -1.47% - Horiz. % 109.35% 104.49% 102.00% 100.38% 99.22% 98.53% 100.00%
PBT 21,587 18,056 14,379 17,081 18,928 20,707 27,605 -15.11% QoQ % 19.56% 25.57% -15.82% -9.76% -8.59% -24.99% - Horiz. % 78.20% 65.41% 52.09% 61.88% 68.57% 75.01% 100.00%
Tax -8,654 -6,428 -5,103 -4,872 -3,963 -5,716 -6,714 18.42% QoQ % -34.63% -25.97% -4.74% -22.94% 30.67% 14.86% - Horiz. % 128.89% 95.74% 76.01% 72.56% 59.03% 85.14% 100.00%
NP 12,933 11,628 9,276 12,209 14,965 14,991 20,891 -27.34% QoQ % 11.22% 25.36% -24.02% -18.42% -0.17% -28.24% - Horiz. % 61.91% 55.66% 44.40% 58.44% 71.63% 71.76% 100.00%
NP to SH 8,486 7,486 5,543 8,607 12,303 12,236 18,317 -40.10% QoQ % 13.36% 35.05% -35.60% -30.04% 0.55% -33.20% - Horiz. % 46.33% 40.87% 30.26% 46.99% 67.17% 66.80% 100.00%
Tax Rate 40.09 % 35.60 % 35.49 % 28.52 % 20.94 % 27.60 % 24.32 % 39.50% QoQ % 12.61% 0.31% 24.44% 36.20% -24.13% 13.49% - Horiz. % 164.84% 146.38% 145.93% 117.27% 86.10% 113.49% 100.00%
Total Cost 3,242,695 3,099,143 3,027,492 2,976,087 2,939,041 2,918,291 2,956,235 6.35% QoQ % 4.63% 2.37% 1.73% 1.26% 0.71% -1.28% - Horiz. % 109.69% 104.83% 102.41% 100.67% 99.42% 98.72% 100.00%
Net Worth 145,387 138,637 146,438 147,629 140,358 138,465 143,445 0.90% QoQ % 4.87% -5.33% -0.81% 5.18% 1.37% -3.47% - Horiz. % 101.35% 96.65% 102.09% 102.92% 97.85% 96.53% 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 9,296 9,323 6,325 6,325 6,325 3,154 3,153 105.49% QoQ % -0.29% 47.41% 0.00% 0.00% 100.51% 0.05% - Horiz. % 294.85% 295.70% 200.60% 200.60% 200.60% 100.05% 100.00%
Div Payout % 109.56 % 124.55 % 114.11 % 73.49 % 51.41 % 25.78 % 17.21 % 243.10% QoQ % -12.04% 9.15% 55.27% 42.95% 99.42% 49.80% - Horiz. % 636.61% 723.71% 663.04% 427.02% 298.72% 149.80% 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 145,387 138,637 146,438 147,629 140,358 138,465 143,445 0.90% QoQ % 4.87% -5.33% -0.81% 5.18% 1.37% -3.47% - Horiz. % 101.35% 96.65% 102.09% 102.92% 97.85% 96.53% 100.00%
NOSH 157,397 152,500 157,156 157,589 158,292 157,633 157,096 0.13% QoQ % 3.21% -2.96% -0.27% -0.44% 0.42% 0.34% - Horiz. % 100.19% 97.07% 100.04% 100.31% 100.76% 100.34% 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 0.40 % 0.37 % 0.31 % 0.41 % 0.51 % 0.51 % 0.70 % -31.12% QoQ % 8.11% 19.35% -24.39% -19.61% 0.00% -27.14% - Horiz. % 57.14% 52.86% 44.29% 58.57% 72.86% 72.86% 100.00%
ROE 5.84 % 5.40 % 3.79 % 5.83 % 8.77 % 8.84 % 12.77 % -40.61% QoQ % 8.15% 42.48% -34.99% -33.52% -0.79% -30.78% - Horiz. % 45.73% 42.29% 29.68% 45.65% 68.68% 69.22% 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 2,068.41 2,039.85 1,932.32 1,896.25 1,866.17 1,860.82 1,895.09 6.00% QoQ % 1.40% 5.56% 1.90% 1.61% 0.29% -1.81% - Horiz. % 109.15% 107.64% 101.96% 100.06% 98.47% 98.19% 100.00%
EPS 5.39 4.91 3.53 5.46 7.77 7.76 11.66 -40.19% QoQ % 9.78% 39.09% -35.35% -29.73% 0.13% -33.45% - Horiz. % 46.23% 42.11% 30.27% 46.83% 66.64% 66.55% 100.00%
DPS 5.91 6.11 4.00 4.00 4.00 2.00 2.00 105.79% QoQ % -3.27% 52.75% 0.00% 0.00% 100.00% 0.00% - Horiz. % 295.50% 305.50% 200.00% 200.00% 200.00% 100.00% 100.00%
NAPS 0.9237 0.9091 0.9318 0.9368 0.8867 0.8784 0.9131 0.77% QoQ % 1.61% -2.44% -0.53% 5.65% 0.94% -3.80% - Horiz. % 101.16% 99.56% 102.05% 102.60% 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 2,064.99 1,973.11 1,926.17 1,895.43 1,873.68 1,860.53 1,888.34 6.14% QoQ % 4.66% 2.44% 1.62% 1.16% 0.71% -1.47% - Horiz. % 109.35% 104.49% 102.00% 100.38% 99.22% 98.53% 100.00%
EPS 5.38 4.75 3.52 5.46 7.80 7.76 11.62 -40.12% QoQ % 13.26% 34.94% -35.53% -30.00% 0.52% -33.22% - Horiz. % 46.30% 40.88% 30.29% 46.99% 67.13% 66.78% 100.00%
DPS 5.90 5.91 4.01 4.01 4.01 2.00 2.00 105.56% QoQ % -0.17% 47.38% 0.00% 0.00% 100.50% 0.00% - Horiz. % 295.00% 295.50% 200.50% 200.50% 200.50% 100.00% 100.00%
NAPS 0.9222 0.8794 0.9288 0.9364 0.8903 0.8783 0.9098 0.91% QoQ % 4.87% -5.32% -0.81% 5.18% 1.37% -3.46% - Horiz. % 101.36% 96.66% 102.09% 102.92% 97.86% 96.54% 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 0.03 0.04 0.04 0.03 0.04 0.04 0.03 - QoQ % -25.00% 0.00% 33.33% -25.00% 0.00% 33.33% - Horiz. % 100.00% 133.33% 133.33% 100.00% 133.33% 133.33% 100.00%
P/EPS 13.35 18.33 20.70 11.90 8.62 8.63 5.57 79.00% QoQ % -27.17% -11.45% 73.95% 38.05% -0.12% 54.94% - Horiz. % 239.68% 329.08% 371.63% 213.64% 154.76% 154.94% 100.00%
EY 7.49 5.45 4.83 8.40 11.60 11.59 17.94 -44.11% QoQ % 37.43% 12.84% -42.50% -27.59% 0.09% -35.40% - Horiz. % 41.75% 30.38% 26.92% 46.82% 64.66% 64.60% 100.00%
DY 8.20 6.79 5.48 6.15 5.97 2.99 3.08 91.98% QoQ % 20.77% 23.91% -10.89% 3.02% 99.67% -2.92% - Horiz. % 266.23% 220.45% 177.92% 199.68% 193.83% 97.08% 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 0.03 0.04 0.04 0.04 0.04 0.03 0.04 -17.44% QoQ % -25.00% 0.00% 0.00% 0.00% 33.33% -25.00% - Horiz. % 75.00% 100.00% 100.00% 100.00% 100.00% 75.00% 100.00%
P/EPS 12.98 14.67 19.85 12.63 8.62 7.99 5.92 68.69% QoQ % -11.52% -26.10% 57.17% 46.52% 7.88% 34.97% - Horiz. % 219.26% 247.80% 335.30% 213.34% 145.61% 134.97% 100.00%
EY 7.70 6.82 5.04 7.92 11.60 12.52 16.90 -40.76% QoQ % 12.90% 35.32% -36.36% -31.72% -7.35% -25.92% - Horiz. % 45.56% 40.36% 29.82% 46.86% 68.64% 74.08% 100.00%
DY 8.44 8.49 5.71 5.80 5.97 3.23 2.90 103.71% QoQ % -0.59% 48.69% -1.55% -2.85% 84.83% 11.38% - Horiz. % 291.03% 292.76% 196.90% 200.00% 205.86% 111.38% 100.00%
P/NAPS 0.76 0.79 0.75 0.74 0.76 0.71 0.76 - QoQ % -3.80% 5.33% 1.35% -2.63% 7.04% -6.58% - Horiz. % 100.00% 103.95% 98.68% 97.37% 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 
