[DKSH] YoY TTM Result on 2005-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 3,622,586 3,371,767 2,988,296 3,027,615 2,768,658 2,357,303 1,484,397 16.02% YoY % 7.44% 12.83% -1.30% 9.35% 17.45% 58.81% - Horiz. % 244.04% 227.15% 201.31% 203.96% 186.52% 158.81% 100.00%
PBT 9,711 10,595 17,081 28,005 16,913 13,919 8,552 2.14% YoY % -8.34% -37.97% -39.01% 65.58% 21.51% 62.76% - Horiz. % 113.55% 123.89% 199.73% 327.47% 197.77% 162.76% 100.00%
Tax -3,972 -5,589 -4,872 -7,329 -3,806 -3,382 152 - YoY % 28.93% -14.72% 33.52% -92.56% -12.54% -2,325.00% - Horiz. % -2,613.16% -3,676.97% -3,205.26% -4,821.71% -2,503.95% -2,225.00% 100.00%
NP 5,739 5,006 12,209 20,676 13,107 10,537 8,704 -6.70% YoY % 14.64% -59.00% -40.95% 57.75% 24.39% 21.06% - Horiz. % 65.94% 57.51% 140.27% 237.55% 150.59% 121.06% 100.00%
NP to SH 1,056 1,446 8,607 18,610 13,107 10,537 8,704 -29.62% YoY % -26.97% -83.20% -53.75% 41.99% 24.39% 21.06% - Horiz. % 12.13% 16.61% 98.89% 213.81% 150.59% 121.06% 100.00%
Tax Rate 40.90 % 52.75 % 28.52 % 26.17 % 22.50 % 24.30 % -1.78 % - YoY % -22.46% 84.96% 8.98% 16.31% -7.41% 1,465.17% - Horiz. % -2,297.75% -2,963.48% -1,602.25% -1,470.22% -1,264.04% -1,365.17% 100.00%
Total Cost 3,616,847 3,366,761 2,976,087 3,006,939 2,755,551 2,346,766 1,475,693 16.10% YoY % 7.43% 13.13% -1.03% 9.12% 17.42% 59.03% - Horiz. % 245.09% 228.15% 201.67% 203.76% 186.73% 159.03% 100.00%
Net Worth 144,632 147,902 147,629 148,551 101,539 40,661 32,471 28.24% YoY % -2.21% 0.18% -0.62% 46.30% 149.72% 25.22% - Horiz. % 445.42% 455.49% 454.65% 457.48% 312.70% 125.22% 100.00%
Dividend 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 9,384 9,296 6,325 3,153 829 825 0 - YoY % 0.94% 46.98% 100.60% 279.89% 0.58% 0.00% - Horiz. % 1,137.19% 1,126.59% 766.47% 382.09% 100.58% 100.00% -
Div Payout % 888.68 % 642.94 % 73.49 % 16.94 % 6.33 % 7.83 % - % - YoY % 38.22% 774.87% 333.83% 167.61% -19.16% 0.00% - Horiz. % 11,349.68% 8,211.24% 938.57% 216.35% 80.84% 100.00% -
Equity 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 144,632 147,902 147,629 148,551 101,539 40,661 32,471 28.24% YoY % -2.21% 0.18% -0.62% 46.30% 149.72% 25.22% - Horiz. % 445.42% 455.49% 454.65% 457.48% 312.70% 125.22% 100.00%
NOSH 157,637 158,727 157,589 157,730 132,592 82,595 82,540 11.38% YoY % -0.69% 0.72% -0.09% 18.96% 60.53% 0.07% - Horiz. % 190.98% 192.30% 190.92% 191.10% 160.64% 100.07% 100.00%
Ratio Analysis 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 0.16 % 0.15 % 0.41 % 0.68 % 0.47 % 0.45 % 0.59 % -19.53% YoY % 6.67% -63.41% -39.71% 44.68% 4.44% -23.73% - Horiz. % 27.12% 25.42% 69.49% 115.25% 79.66% 76.27% 100.00%
ROE 0.73 % 0.98 % 5.83 % 12.53 % 12.91 % 25.91 % 26.81 % -45.12% YoY % -25.51% -83.19% -53.47% -2.94% -50.17% -3.36% - Horiz. % 2.72% 3.66% 21.75% 46.74% 48.15% 96.64% 100.00%
Per Share 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 2,298.05 2,124.25 1,896.25 1,919.48 2,088.10 2,854.04 1,798.39 4.17% YoY % 8.18% 12.02% -1.21% -8.08% -26.84% 58.70% - Horiz. % 127.78% 118.12% 105.44% 106.73% 116.11% 158.70% 100.00%
EPS 0.67 0.91 5.46 11.80 9.89 12.76 10.55 -36.81% YoY % -26.37% -83.33% -53.73% 19.31% -22.49% 20.95% - Horiz. % 6.35% 8.63% 51.75% 111.85% 93.74% 120.95% 100.00%
DPS 6.00 5.86 4.00 2.00 0.63 1.00 0.00 - YoY % 2.39% 46.50% 100.00% 217.46% -37.00% 0.00% - Horiz. % 600.00% 586.00% 400.00% 200.00% 63.00% 100.00% -
NAPS 0.9175 0.9318 0.9368 0.9418 0.7658 0.4923 0.3934 15.14% YoY % -1.53% -0.53% -0.53% 22.98% 55.56% 25.14% - Horiz. % 233.22% 236.86% 238.13% 239.40% 194.66% 125.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 2,297.75 2,138.66 1,895.43 1,920.37 1,756.12 1,495.20 941.53 16.02% YoY % 7.44% 12.83% -1.30% 9.35% 17.45% 58.81% - Horiz. % 244.04% 227.15% 201.31% 203.96% 186.52% 158.81% 100.00%
EPS 0.67 0.92 5.46 11.80 8.31 6.68 5.52 -29.61% YoY % -27.17% -83.15% -53.73% 42.00% 24.40% 21.01% - Horiz. % 12.14% 16.67% 98.91% 213.77% 150.54% 121.01% 100.00%
DPS 5.95 5.90 4.01 2.00 0.53 0.52 0.00 - YoY % 0.85% 47.13% 100.50% 277.36% 1.92% 0.00% - Horiz. % 1,144.23% 1,134.62% 771.15% 384.62% 101.92% 100.00% -
NAPS 0.9174 0.9381 0.9364 0.9422 0.6440 0.2579 0.2060 28.24% YoY % -2.21% 0.18% -0.62% 46.30% 149.71% 25.19% - Horiz. % 445.34% 455.39% 454.56% 457.38% 312.62% 125.19% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.4700 0.6800 0.6500 0.7100 0.7900 0.8700 0.9100 -
P/RPS 0.02 0.03 0.03 0.04 0.04 0.03 0.05 -14.15% YoY % -33.33% 0.00% -25.00% 0.00% 33.33% -40.00% - Horiz. % 40.00% 60.00% 60.00% 80.00% 80.00% 60.00% 100.00%
P/EPS 70.16 74.64 11.90 6.02 7.99 6.82 8.63 41.76% YoY % -6.00% 527.23% 97.67% -24.66% 17.16% -20.97% - Horiz. % 812.98% 864.89% 137.89% 69.76% 92.58% 79.03% 100.00%
EY 1.43 1.34 8.40 16.62 12.51 14.66 11.59 -29.42% YoY % 6.72% -84.05% -49.46% 32.85% -14.67% 26.49% - Horiz. % 12.34% 11.56% 72.48% 143.40% 107.94% 126.49% 100.00%
DY 12.77 8.61 6.15 2.82 0.79 1.15 0.00 - YoY % 48.32% 40.00% 118.09% 256.96% -31.30% 0.00% - Horiz. % 1,110.43% 748.70% 534.78% 245.22% 68.70% 100.00% -
P/NAPS 0.51 0.73 0.69 0.75 1.03 1.77 2.31 -22.24% YoY % -30.14% 5.80% -8.00% -27.18% -41.81% -23.38% - Horiz. % 22.08% 31.60% 29.87% 32.47% 44.59% 76.62% 100.00%
Price Multiplier on Announcement Date 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 28/02/08 27/02/07 27/02/06 02/03/05 26/02/04 26/02/03 -
Price 0.7700 0.6500 0.6900 0.6500 0.8600 0.9000 0.8000 -
P/RPS 0.03 0.03 0.04 0.03 0.04 0.03 0.04 -4.68% YoY % 0.00% -25.00% 33.33% -25.00% 33.33% -25.00% - Horiz. % 75.00% 75.00% 100.00% 75.00% 100.00% 75.00% 100.00%
P/EPS 114.94 71.35 12.63 5.51 8.70 7.05 7.59 57.23% YoY % 61.09% 464.92% 129.22% -36.67% 23.40% -7.11% - Horiz. % 1,514.36% 940.05% 166.40% 72.60% 114.62% 92.89% 100.00%
EY 0.87 1.40 7.92 18.15 11.49 14.17 13.18 -36.40% YoY % -37.86% -82.32% -56.36% 57.96% -18.91% 7.51% - Horiz. % 6.60% 10.62% 60.09% 137.71% 87.18% 107.51% 100.00%
DY 7.79 9.01 5.80 3.08 0.73 1.11 0.00 - YoY % -13.54% 55.34% 88.31% 321.92% -34.23% 0.00% - Horiz. % 701.80% 811.71% 522.52% 277.48% 65.77% 100.00% -
P/NAPS 0.84 0.70 0.74 0.69 1.12 1.83 2.03 -13.66% YoY % 20.00% -5.41% 7.25% -38.39% -38.80% -9.85% - Horiz. % 41.38% 34.48% 36.45% 33.99% 55.17% 90.15% 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
4Q2005BursaM.xls 
