[DKSH] YoY Annualized Quarter Result on 2003-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 2,988,296 3,027,615 2,772,607 2,357,303 1,484,397 1,281,619 1,146,669 17.30% YoY % -1.30% 9.20% 17.62% 58.81% 15.82% 11.77% - Horiz. % 260.61% 264.04% 241.80% 205.58% 129.45% 111.77% 100.00%
PBT 17,081 28,005 16,913 13,919 8,552 5,606 13,741 3.69% YoY % -39.01% 65.58% 21.51% 62.76% 52.55% -59.20% - Horiz. % 124.31% 203.81% 123.08% 101.30% 62.24% 40.80% 100.00%
Tax -4,872 -6,816 -3,806 -3,382 152 -471 -2,038 15.63% YoY % 28.52% -79.09% -12.54% -2,325.00% 132.27% 76.89% - Horiz. % 239.06% 334.45% 186.75% 165.95% -7.46% 23.11% 100.00%
NP 12,209 21,189 13,107 10,537 8,704 5,135 11,703 0.71% YoY % -42.38% 61.66% 24.39% 21.06% 69.50% -56.12% - Horiz. % 104.32% 181.06% 112.00% 90.04% 74.37% 43.88% 100.00%
NP to SH 8,607 18,610 13,107 10,537 8,704 5,135 11,703 -4.99% YoY % -53.75% 41.99% 24.39% 21.06% 69.50% -56.12% - Horiz. % 73.55% 159.02% 112.00% 90.04% 74.37% 43.88% 100.00%
Tax Rate 28.52 % 24.34 % 22.50 % 24.30 % -1.78 % 8.40 % 14.83 % 11.51% YoY % 17.17% 8.18% -7.41% 1,465.17% -121.19% -43.36% - Horiz. % 192.31% 164.13% 151.72% 163.86% -12.00% 56.64% 100.00%
Total Cost 2,976,087 3,006,426 2,759,500 2,346,766 1,475,693 1,276,484 1,134,966 17.42% YoY % -1.01% 8.95% 17.59% 59.03% 15.61% 12.47% - Horiz. % 262.22% 264.89% 243.14% 206.77% 130.02% 112.47% 100.00%
Net Worth 148,459 142,539 77,570 40,685 31,532 56,076 31,799 29.27% YoY % 4.15% 83.76% 90.66% 29.03% -43.77% 76.35% - Horiz. % 466.87% 448.25% 243.94% 127.94% 99.16% 176.35% 100.00%
Dividend 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 4,728 1,577 951 - - 1,945 - - YoY % 199.79% 65.70% 0.00% 0.00% 0.00% 0.00% - Horiz. % 243.08% 81.08% 48.93% 0.00% 0.00% 100.00% -
Div Payout % 54.93 % 8.47 % 7.26 % - % - % 37.88 % - % - YoY % 548.52% 16.67% 0.00% 0.00% 0.00% 0.00% - Horiz. % 145.01% 22.36% 19.17% 0.00% 0.00% 100.00% -
Equity 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 148,459 142,539 77,570 40,685 31,532 56,076 31,799 29.27% YoY % 4.15% 83.76% 90.66% 29.03% -43.77% 76.35% - Horiz. % 466.87% 448.25% 243.94% 127.94% 99.16% 176.35% 100.00%
NOSH 157,600 157,711 95,177 82,643 82,676 194,507 118,212 4.91% YoY % -0.07% 65.70% 15.17% -0.04% -57.49% 64.54% - Horiz. % 133.32% 133.41% 80.51% 69.91% 69.94% 164.54% 100.00%
Ratio Analysis 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 0.41 % 0.70 % 0.47 % 0.45 % 0.59 % 0.40 % 1.02 % -14.09% YoY % -41.43% 48.94% 4.44% -23.73% 47.50% -60.78% - Horiz. % 40.20% 68.63% 46.08% 44.12% 57.84% 39.22% 100.00%
ROE 5.80 % 13.06 % 16.90 % 25.90 % 27.60 % 9.16 % 36.80 % -26.49% YoY % -55.59% -22.72% -34.75% -6.16% 201.31% -75.11% - Horiz. % 15.76% 35.49% 45.92% 70.38% 75.00% 24.89% 100.00%
Per Share 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 1,896.12 1,919.71 2,913.08 2,852.39 1,795.43 658.90 970.01 11.81% YoY % -1.23% -34.10% 2.13% 58.87% 172.49% -32.07% - Horiz. % 195.47% 197.91% 300.31% 294.06% 185.09% 67.93% 100.00%
EPS 5.46 11.80 13.77 12.75 10.53 2.64 9.90 -9.44% YoY % -53.73% -14.31% 8.00% 21.08% 298.86% -73.33% - Horiz. % 55.15% 119.19% 139.09% 128.79% 106.36% 26.67% 100.00%
DPS 3.00 1.00 1.00 0.00 0.00 1.00 - - YoY % 200.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 300.00% 100.00% 100.00% 0.00% 0.00% 100.00% -
NAPS 0.9420 0.9038 0.8150 0.4923 0.3814 0.2883 0.2690 23.22% YoY % 4.23% 10.90% 65.55% 29.08% 32.29% 7.17% - Horiz. % 350.19% 335.99% 302.97% 183.01% 141.78% 107.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 1,895.43 1,920.37 1,758.62 1,495.20 941.53 812.91 727.31 17.30% YoY % -1.30% 9.20% 17.62% 58.81% 15.82% 11.77% - Horiz. % 260.61% 264.04% 241.80% 205.58% 129.45% 111.77% 100.00%
EPS 5.46 11.80 8.31 6.68 5.52 3.26 7.42 -4.98% YoY % -53.73% 42.00% 24.40% 21.01% 69.33% -56.06% - Horiz. % 73.58% 159.03% 111.99% 90.03% 74.39% 43.94% 100.00%
DPS 3.00 1.00 0.60 0.00 0.00 1.23 - - YoY % 200.00% 66.67% 0.00% 0.00% 0.00% 0.00% - Horiz. % 243.90% 81.30% 48.78% 0.00% 0.00% 100.00% -
NAPS 0.9417 0.9041 0.4920 0.2581 0.2000 0.3557 0.2017 29.27% YoY % 4.16% 83.76% 90.62% 29.05% -43.77% 76.35% - Horiz. % 466.88% 448.24% 243.93% 127.96% 99.16% 176.35% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.6500 0.7100 0.7900 0.8700 0.9100 0.8600 0.9300 -
P/RPS 0.03 0.04 0.03 0.03 0.05 0.13 0.10 -18.17% YoY % -25.00% 33.33% 0.00% -40.00% -61.54% 30.00% - Horiz. % 30.00% 40.00% 30.00% 30.00% 50.00% 130.00% 100.00%
P/EPS 11.90 6.02 5.74 6.82 8.64 32.58 9.39 4.03% YoY % 97.67% 4.88% -15.84% -21.06% -73.48% 246.96% - Horiz. % 126.73% 64.11% 61.13% 72.63% 92.01% 346.96% 100.00%
EY 8.40 16.62 17.43 14.66 11.57 3.07 10.65 -3.88% YoY % -49.46% -4.65% 18.89% 26.71% 276.87% -71.17% - Horiz. % 78.87% 156.06% 163.66% 137.65% 108.64% 28.83% 100.00%
DY 4.62 1.41 1.27 0.00 0.00 1.16 0.00 - YoY % 227.66% 11.02% 0.00% 0.00% 0.00% 0.00% - Horiz. % 398.28% 121.55% 109.48% 0.00% 0.00% 100.00% -
P/NAPS 0.69 0.79 0.97 1.77 2.39 2.98 3.46 -23.56% YoY % -12.66% -18.56% -45.20% -25.94% -19.80% -13.87% - Horiz. % 19.94% 22.83% 28.03% 51.16% 69.08% 86.13% 100.00%
Price Multiplier on Announcement Date 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 27/02/06 02/03/05 26/02/04 26/02/03 26/02/02 26/02/01 -
Price 0.6900 0.6500 0.8600 0.9000 0.8000 0.8900 0.8900 -
P/RPS 0.04 0.03 0.03 0.03 0.04 0.14 0.09 -12.64% YoY % 33.33% 0.00% 0.00% -25.00% -71.43% 55.56% - Horiz. % 44.44% 33.33% 33.33% 33.33% 44.44% 155.56% 100.00%
P/EPS 12.63 5.51 6.24 7.06 7.60 33.71 8.99 5.83% YoY % 129.22% -11.70% -11.61% -7.11% -77.45% 274.97% - Horiz. % 140.49% 61.29% 69.41% 78.53% 84.54% 374.97% 100.00%
EY 7.91 18.15 16.01 14.17 13.16 2.97 11.12 -5.52% YoY % -56.42% 13.37% 12.99% 7.67% 343.10% -73.29% - Horiz. % 71.13% 163.22% 143.97% 127.43% 118.35% 26.71% 100.00%
DY 4.35 1.54 1.16 0.00 0.00 1.12 0.00 - YoY % 182.47% 32.76% 0.00% 0.00% 0.00% 0.00% - Horiz. % 388.39% 137.50% 103.57% 0.00% 0.00% 100.00% -
P/NAPS 0.73 0.72 1.06 1.83 2.10 3.09 3.31 -22.26% YoY % 1.39% -32.08% -42.08% -12.86% -32.04% -6.65% - Horiz. % 22.05% 21.75% 32.02% 55.29% 63.44% 93.35% 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
4Q2003-KLSE.xls 
