[DKSH] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 10.28%
YoY- 219.44%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 2,263,440 2,212,508 1,484,397 1,460,084 1,425,468 1,418,004 1,281,619 46.26%
PBT 8,914 9,028 8,552 9,281 8,764 6,828 5,606 36.34%
Tax -1,380 -1,156 152 -1,129 -1,372 -936 -471 105.16%
NP 7,534 7,872 8,704 8,152 7,392 5,892 5,135 29.20%
-
NP to SH 7,534 7,872 8,704 8,152 7,392 5,892 5,135 29.20%
-
Tax Rate 15.48% 12.80% -1.78% 12.16% 15.65% 13.71% 8.40% -
Total Cost 2,255,906 2,204,636 1,475,693 1,451,932 1,418,076 1,412,112 1,276,484 46.32%
-
Net Worth 36,257 34,497 31,532 29,743 27,533 25,934 56,076 -25.28%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - 1,945 -
Div Payout % - - - - - - 37.88% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 36,257 34,497 31,532 29,743 27,533 25,934 56,076 -25.28%
NOSH 82,609 82,689 82,676 82,621 82,684 82,752 194,507 -43.58%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 0.33% 0.36% 0.59% 0.56% 0.52% 0.42% 0.40% -
ROE 20.78% 22.82% 27.60% 27.41% 26.85% 22.72% 9.16% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 2,739.92 2,675.70 1,795.43 1,767.19 1,723.98 1,713.54 658.90 159.26%
EPS 9.12 9.52 10.53 9.87 8.94 7.12 2.64 129.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.4389 0.4172 0.3814 0.36 0.333 0.3134 0.2883 32.43%
Adjusted Per Share Value based on latest NOSH - 82,525
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 1,435.66 1,403.36 941.53 926.11 904.15 899.42 812.91 46.25%
EPS 4.78 4.99 5.52 5.17 4.69 3.74 3.26 29.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.23 -
NAPS 0.23 0.2188 0.20 0.1887 0.1746 0.1645 0.3557 -25.28%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.88 0.75 0.91 0.80 0.99 0.90 0.86 -
P/RPS 0.03 0.03 0.05 0.05 0.06 0.05 0.13 -62.47%
P/EPS 9.65 7.88 8.64 8.11 11.07 12.64 32.58 -55.66%
EY 10.36 12.69 11.57 12.33 9.03 7.91 3.07 125.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.16 -
P/NAPS 2.01 1.80 2.39 2.22 2.97 2.87 2.98 -23.14%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 27/05/03 26/02/03 27/11/02 28/08/02 30/05/02 26/02/02 -
Price 0.90 0.80 0.80 0.89 0.98 0.90 0.89 -
P/RPS 0.03 0.03 0.04 0.05 0.06 0.05 0.14 -64.29%
P/EPS 9.87 8.40 7.60 9.02 10.96 12.64 33.71 -56.00%
EY 10.13 11.90 13.16 11.09 9.12 7.91 2.97 127.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.12 -
P/NAPS 2.05 1.92 2.10 2.47 2.94 2.87 3.09 -23.99%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment