[DKSH] YoY Quarter Result on 2010-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 1,277,148 1,216,329 1,055,114 951,153 871,503 917,914 810,612 7.86% YoY % 5.00% 15.28% 10.93% 9.14% -5.06% 13.24% - Horiz. % 157.55% 150.05% 130.16% 117.34% 107.51% 113.24% 100.00%
PBT 22,716 21,605 18,217 7,901 5,693 139 2,927 40.66% YoY % 5.14% 18.60% 130.57% 38.78% 3,995.68% -95.25% - Horiz. % 776.08% 738.13% 622.38% 269.94% 194.50% 4.75% 100.00%
Tax -3,766 -6,879 -5,116 -2,212 -1,407 13 -2,048 10.68% YoY % 45.25% -34.46% -131.28% -57.21% -10,923.08% 100.63% - Horiz. % 183.89% 335.89% 249.80% 108.01% 68.70% -0.63% 100.00%
NP 18,950 14,726 13,101 5,689 4,286 152 879 66.75% YoY % 28.68% 12.40% 130.29% 32.73% 2,719.74% -82.71% - Horiz. % 2,155.86% 1,675.31% 1,490.44% 647.21% 487.60% 17.29% 100.00%
NP to SH 17,835 13,682 11,823 4,649 3,536 -582 -122 - YoY % 30.35% 15.72% 154.31% 31.48% 707.56% -377.05% - Horiz. % -14,618.85% -11,214.75% -9,690.98% -3,810.66% -2,898.36% 477.05% 100.00%
Tax Rate 16.58 % 31.84 % 28.08 % 28.00 % 24.71 % -9.35 % 69.97 % -21.32% YoY % -47.93% 13.39% 0.29% 13.31% 364.28% -113.36% - Horiz. % 23.70% 45.51% 40.13% 40.02% 35.32% -13.36% 100.00%
Total Cost 1,258,198 1,201,603 1,042,013 945,464 867,217 917,762 809,733 7.61% YoY % 4.71% 15.32% 10.21% 9.02% -5.51% 13.34% - Horiz. % 155.38% 148.39% 128.69% 116.76% 107.10% 113.34% 100.00%
Net Worth 302,248 242,683 200,358 164,104 156,594 130,430 138,637 13.86% YoY % 24.54% 21.12% 22.09% 4.80% 20.06% -5.92% - Horiz. % 218.01% 175.05% 144.52% 118.37% 112.95% 94.08% 100.00%
Dividend 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 18,134 11,036 7,093 5,440 4,735 4,718 1,525 51.02% YoY % 64.32% 55.59% 30.38% 14.88% 0.36% 209.44% - Horiz. % 1,189.16% 723.68% 465.13% 356.73% 310.54% 309.44% 100.00%
Div Payout % 101.68 % 80.66 % 59.99 % 117.02 % 133.93 % - % - % - YoY % 26.06% 34.46% -48.74% -12.63% 0.00% 0.00% - Horiz. % 75.92% 60.23% 44.79% 87.37% 100.00% - -
Equity 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 302,248 242,683 200,358 164,104 156,594 130,430 138,637 13.86% YoY % 24.54% 21.12% 22.09% 4.80% 20.06% -5.92% - Horiz. % 218.01% 175.05% 144.52% 118.37% 112.95% 94.08% 100.00%
NOSH 157,692 157,658 157,625 157,687 157,857 157,297 152,500 0.56% YoY % 0.02% 0.02% -0.04% -0.11% 0.36% 3.15% - Horiz. % 103.40% 103.38% 103.36% 103.40% 103.51% 103.15% 100.00%
Ratio Analysis 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 1.48 % 1.21 % 1.24 % 0.60 % 0.49 % 0.02 % 0.11 % 54.16% YoY % 22.31% -2.42% 106.67% 22.45% 2,350.00% -81.82% - Horiz. % 1,345.45% 1,100.00% 1,127.27% 545.45% 445.45% 18.18% 100.00%
ROE 5.90 % 5.64 % 5.90 % 2.83 % 2.26 % -0.45 % -0.09 % - YoY % 4.61% -4.41% 108.48% 25.22% 602.22% -400.00% - Horiz. % -6,555.56% -6,266.67% -6,555.56% -3,144.44% -2,511.11% 500.00% 100.00%
Per Share 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 809.90 771.50 669.38 603.19 552.08 583.55 531.55 7.26% YoY % 4.98% 15.26% 10.97% 9.26% -5.39% 9.78% - Horiz. % 152.37% 145.14% 125.93% 113.48% 103.86% 109.78% 100.00%
EPS 11.31 8.68 7.50 2.94 2.24 -0.37 -0.08 - YoY % 30.30% 15.73% 155.10% 31.25% 705.41% -362.50% - Horiz. % -14,137.50% -10,850.00% -9,375.00% -3,675.00% -2,800.00% 462.50% 100.00%
DPS 11.50 7.00 4.50 3.45 3.00 3.00 1.00 50.18% YoY % 64.29% 55.56% 30.43% 15.00% 0.00% 200.00% - Horiz. % 1,150.00% 700.00% 450.00% 345.00% 300.00% 300.00% 100.00%
NAPS 1.9167 1.5393 1.2711 1.0407 0.9920 0.8292 0.9091 13.22% YoY % 24.52% 21.10% 22.14% 4.91% 19.63% -8.79% - Horiz. % 210.83% 169.32% 139.82% 114.48% 109.12% 91.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 810.07 771.50 669.24 603.30 552.78 582.22 514.16 7.86% YoY % 5.00% 15.28% 10.93% 9.14% -5.06% 13.24% - Horiz. % 157.55% 150.05% 130.16% 117.34% 107.51% 113.24% 100.00%
EPS 11.31 8.68 7.50 2.95 2.24 -0.37 -0.08 - YoY % 30.30% 15.73% 154.24% 31.70% 705.41% -362.50% - Horiz. % -14,137.50% -10,850.00% -9,375.00% -3,687.50% -2,800.00% 462.50% 100.00%
DPS 11.50 7.00 4.50 3.45 3.00 2.99 0.97 50.95% YoY % 64.29% 55.56% 30.43% 15.00% 0.33% 208.25% - Horiz. % 1,185.57% 721.65% 463.92% 355.67% 309.28% 308.25% 100.00%
NAPS 1.9171 1.5393 1.2708 1.0409 0.9933 0.8273 0.8794 13.86% YoY % 24.54% 21.13% 22.09% 4.79% 20.07% -5.92% - Horiz. % 218.00% 175.04% 144.51% 118.36% 112.95% 94.08% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 5.0300 2.1200 1.4700 0.9000 0.6900 0.5200 0.9000 -
P/RPS 0.62 0.27 0.22 0.15 0.12 0.09 0.17 24.04% YoY % 129.63% 22.73% 46.67% 25.00% 33.33% -47.06% - Horiz. % 364.71% 158.82% 129.41% 88.24% 70.59% 52.94% 100.00%
P/EPS 44.47 24.43 19.60 30.53 30.80 -140.54 -1,125.00 - YoY % 82.03% 24.64% -35.80% -0.88% 121.92% 87.51% - Horiz. % -3.95% -2.17% -1.74% -2.71% -2.74% 12.49% 100.00%
EY 2.25 4.09 5.10 3.28 3.25 -0.71 -0.09 - YoY % -44.99% -19.80% 55.49% 0.92% 557.75% -688.89% - Horiz. % -2,500.00% -4,544.44% -5,666.67% -3,644.44% -3,611.11% 788.89% 100.00%
DY 2.29 3.30 3.06 3.83 4.35 5.77 1.11 12.82% YoY % -30.61% 7.84% -20.10% -11.95% -24.61% 419.82% - Horiz. % 206.31% 297.30% 275.68% 345.05% 391.89% 519.82% 100.00%
P/NAPS 2.62 1.38 1.16 0.86 0.70 0.63 0.99 17.59% YoY % 89.86% 18.97% 34.88% 22.86% 11.11% -36.36% - Horiz. % 264.65% 139.39% 117.17% 86.87% 70.71% 63.64% 100.00%
Price Multiplier on Announcement Date 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 24/08/12 26/08/11 20/08/10 26/08/09 28/08/08 29/08/07 -
Price 5.0700 2.0500 1.4600 0.7000 0.6900 0.6200 0.7200 -
P/RPS 0.63 0.27 0.22 0.12 0.12 0.11 0.14 28.46% YoY % 133.33% 22.73% 83.33% 0.00% 9.09% -21.43% - Horiz. % 450.00% 192.86% 157.14% 85.71% 85.71% 78.57% 100.00%
P/EPS 44.83 23.62 19.46 23.74 30.80 -167.57 -900.00 - YoY % 89.80% 21.38% -18.03% -22.92% 118.38% 81.38% - Horiz. % -4.98% -2.62% -2.16% -2.64% -3.42% 18.62% 100.00%
EY 2.23 4.23 5.14 4.21 3.25 -0.60 -0.11 - YoY % -47.28% -17.70% 22.09% 29.54% 641.67% -445.45% - Horiz. % -2,027.27% -3,845.45% -4,672.73% -3,827.27% -2,954.55% 545.45% 100.00%
DY 2.27 3.41 3.08 4.93 4.35 4.84 1.39 8.51% YoY % -33.43% 10.71% -37.53% 13.33% -10.12% 248.20% - Horiz. % 163.31% 245.32% 221.58% 354.68% 312.95% 348.20% 100.00%
P/NAPS 2.65 1.33 1.15 0.67 0.70 0.75 0.79 22.33% YoY % 99.25% 15.65% 71.64% -4.29% -6.67% -5.06% - Horiz. % 335.44% 168.35% 145.57% 84.81% 88.61% 94.94% 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 2Q2010.pdf 
