[DKSH] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -1.36%
YoY- 10.77%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 5,041,376 4,974,160 4,724,726 4,715,290 4,680,062 4,494,808 4,260,749 11.88%
PBT 74,746 58,628 94,014 73,912 76,132 65,844 67,687 6.84%
Tax -11,312 -7,560 -12,204 -21,458 -23,246 -18,976 -18,815 -28.78%
NP 63,434 51,068 81,810 52,453 52,886 46,868 48,872 19.00%
-
NP to SH 59,080 46,820 77,762 48,602 49,274 43,820 44,098 21.55%
-
Tax Rate 15.13% 12.89% 12.98% 29.03% 30.53% 28.82% 27.80% -
Total Cost 4,977,942 4,923,092 4,642,916 4,662,837 4,627,176 4,447,940 4,211,877 11.79%
-
Net Worth 302,130 302,657 290,844 254,491 242,683 240,034 229,139 20.26%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 36,255 - 11,037 14,714 22,072 - 7,094 196.99%
Div Payout % 61.37% - 14.19% 30.28% 44.79% - 16.09% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 302,130 302,657 290,844 254,491 242,683 240,034 229,139 20.26%
NOSH 157,630 157,749 157,673 157,658 157,658 157,658 157,646 -0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.26% 1.03% 1.73% 1.11% 1.13% 1.04% 1.15% -
ROE 19.55% 15.47% 26.74% 19.10% 20.30% 18.26% 19.25% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 3,198.22 3,153.21 2,996.52 2,990.83 2,968.49 2,850.98 2,702.72 11.88%
EPS 37.48 29.68 49.32 30.83 31.26 27.80 27.97 21.56%
DPS 23.00 0.00 7.00 9.33 14.00 0.00 4.50 197.01%
NAPS 1.9167 1.9186 1.8446 1.6142 1.5393 1.5225 1.4535 20.27%
Adjusted Per Share Value based on latest NOSH - 157,658
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 3,197.66 3,155.03 2,996.82 2,990.83 2,968.49 2,850.98 2,702.53 11.87%
EPS 37.47 29.70 49.32 30.83 31.26 27.80 27.97 21.54%
DPS 23.00 0.00 7.00 9.33 14.00 0.00 4.50 197.01%
NAPS 1.9164 1.9197 1.8448 1.6142 1.5393 1.5225 1.4534 20.26%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 5.03 3.25 2.25 2.14 2.12 1.95 1.56 -
P/RPS 0.16 0.10 0.08 0.07 0.07 0.07 0.06 92.41%
P/EPS 13.42 10.95 4.56 6.94 6.78 7.02 5.58 79.60%
EY 7.45 9.13 21.92 14.41 14.74 14.25 17.93 -44.34%
DY 4.57 0.00 3.11 4.36 6.60 0.00 2.88 36.08%
P/NAPS 2.62 1.69 1.22 1.33 1.38 1.28 1.07 81.76%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 22/05/13 28/02/13 23/11/12 24/08/12 25/05/12 24/02/12 -
Price 5.07 5.44 2.87 2.17 2.05 1.91 1.86 -
P/RPS 0.16 0.17 0.10 0.07 0.07 0.07 0.07 73.60%
P/EPS 13.53 18.33 5.82 7.04 6.56 6.87 6.65 60.63%
EY 7.39 5.46 17.18 14.21 15.25 14.55 15.04 -37.75%
DY 4.54 0.00 2.44 4.30 6.83 0.00 2.42 52.16%
P/NAPS 2.65 2.84 1.56 1.34 1.33 1.25 1.28 62.51%

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