[DKSH] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -9.56%
YoY- 33.6%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 2,357,303 2,304,721 2,263,440 2,212,508 1,484,397 1,460,084 1,425,468 39.71%
PBT 13,919 11,268 8,914 9,028 8,552 9,281 8,764 36.01%
Tax -3,382 -1,546 -1,380 -1,156 152 -1,129 -1,372 82.17%
NP 10,537 9,721 7,534 7,872 8,704 8,152 7,392 26.57%
-
NP to SH 10,537 9,721 7,534 7,872 8,704 8,152 7,392 26.57%
-
Tax Rate 24.30% 13.72% 15.48% 12.80% -1.78% 12.16% 15.65% -
Total Cost 2,346,766 2,295,000 2,255,906 2,204,636 1,475,693 1,451,932 1,418,076 39.78%
-
Net Worth 40,685 38,422 36,257 34,497 31,532 29,743 27,533 29.64%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 40,685 38,422 36,257 34,497 31,532 29,743 27,533 29.64%
NOSH 82,643 82,664 82,609 82,689 82,676 82,621 82,684 -0.03%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 0.45% 0.42% 0.33% 0.36% 0.59% 0.56% 0.52% -
ROE 25.90% 25.30% 20.78% 22.82% 27.60% 27.41% 26.85% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 2,852.39 2,788.05 2,739.92 2,675.70 1,795.43 1,767.19 1,723.98 39.76%
EPS 12.75 11.76 9.12 9.52 10.53 9.87 8.94 26.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4923 0.4648 0.4389 0.4172 0.3814 0.36 0.333 29.68%
Adjusted Per Share Value based on latest NOSH - 82,689
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 1,495.20 1,461.85 1,435.66 1,403.36 941.53 926.11 904.15 39.71%
EPS 6.68 6.17 4.78 4.99 5.52 5.17 4.69 26.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2581 0.2437 0.23 0.2188 0.20 0.1887 0.1746 29.67%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.87 0.85 0.88 0.75 0.91 0.80 0.99 -
P/RPS 0.03 0.03 0.03 0.03 0.05 0.05 0.06 -36.92%
P/EPS 6.82 7.23 9.65 7.88 8.64 8.11 11.07 -27.53%
EY 14.66 13.84 10.36 12.69 11.57 12.33 9.03 38.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.83 2.01 1.80 2.39 2.22 2.97 -29.11%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 19/11/03 28/08/03 27/05/03 26/02/03 27/11/02 28/08/02 -
Price 0.90 0.85 0.90 0.80 0.80 0.89 0.98 -
P/RPS 0.03 0.03 0.03 0.03 0.04 0.05 0.06 -36.92%
P/EPS 7.06 7.23 9.87 8.40 7.60 9.02 10.96 -25.35%
EY 14.17 13.84 10.13 11.90 13.16 11.09 9.12 34.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.83 2.05 1.92 2.10 2.47 2.94 -27.03%

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