[DKSH] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 101.21%
YoY- -56.12%
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 1,460,084 1,425,468 1,418,004 1,281,619 1,253,288 1,246,772 1,215,744 12.97%
PBT 9,281 8,764 6,828 5,606 3,909 4,896 744 437.04%
Tax -1,129 -1,372 -936 -471 -1,357 -1,264 -744 32.01%
NP 8,152 7,392 5,892 5,135 2,552 3,632 0 -
-
NP to SH 8,152 7,392 5,892 5,135 2,552 3,632 -2,456 -
-
Tax Rate 12.16% 15.65% 13.71% 8.40% 34.71% 25.82% 100.00% -
Total Cost 1,451,932 1,418,076 1,412,112 1,276,484 1,250,736 1,243,140 1,215,744 12.55%
-
Net Worth 29,743 27,533 25,934 56,076 40,166 188,928 8,115 137.53%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - 1,945 - - - -
Div Payout % - - - 37.88% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 29,743 27,533 25,934 56,076 40,166 188,928 8,115 137.53%
NOSH 82,621 82,684 82,752 194,507 136,714 648,571 31,010 92.07%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 0.56% 0.52% 0.42% 0.40% 0.20% 0.29% 0.00% -
ROE 27.41% 26.85% 22.72% 9.16% 6.35% 1.92% -30.26% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 1,767.19 1,723.98 1,713.54 658.90 916.72 192.23 3,920.48 -41.18%
EPS 9.87 8.94 7.12 2.64 -1.87 -0.56 -7.92 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.36 0.333 0.3134 0.2883 0.2938 0.2913 0.2617 23.66%
Adjusted Per Share Value based on latest NOSH - 106,031
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 926.11 904.15 899.42 812.91 794.94 790.81 771.13 12.97%
EPS 5.17 4.69 3.74 3.26 1.62 2.30 -1.56 -
DPS 0.00 0.00 0.00 1.23 0.00 0.00 0.00 -
NAPS 0.1887 0.1746 0.1645 0.3557 0.2548 1.1983 0.0515 137.48%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.80 0.99 0.90 0.86 0.76 0.85 0.85 -
P/RPS 0.05 0.06 0.05 0.13 0.08 0.44 0.02 84.09%
P/EPS 8.11 11.07 12.64 32.58 40.71 151.79 -10.73 -
EY 12.33 9.03 7.91 3.07 2.46 0.66 -9.32 -
DY 0.00 0.00 0.00 1.16 0.00 0.00 0.00 -
P/NAPS 2.22 2.97 2.87 2.98 2.59 2.92 3.25 -22.42%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 27/11/02 28/08/02 30/05/02 26/02/02 27/11/01 28/08/01 10/07/01 -
Price 0.89 0.98 0.90 0.89 0.92 0.88 0.87 -
P/RPS 0.05 0.06 0.05 0.14 0.10 0.46 0.02 84.09%
P/EPS 9.02 10.96 12.64 33.71 49.29 157.14 -10.98 -
EY 11.09 9.12 7.91 2.97 2.03 0.64 -9.10 -
DY 0.00 0.00 0.00 1.12 0.00 0.00 0.00 -
P/NAPS 2.47 2.94 2.87 3.09 3.13 3.02 3.32 -17.87%

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