[DKSH] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 133.22%
YoY- -17.44%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,825,535 907,621 3,371,767 2,497,633 1,599,168 788,556 2,988,296 -28.02%
PBT -9,393 -9,532 10,595 8,803 2,974 47 17,081 -
Tax -1,674 -1,687 -5,589 -5,685 -3,059 -1,011 -4,872 -50.97%
NP -11,067 -11,219 5,006 3,118 -85 -964 12,209 -
-
NP to SH -12,679 -12,097 1,446 573 -1,725 -1,603 8,607 -
-
Tax Rate - - 52.75% 64.58% 102.86% 2,151.06% 28.52% -
Total Cost 1,836,602 918,840 3,366,761 2,494,515 1,599,253 789,520 2,976,087 -27.53%
-
Net Worth 130,764 134,864 146,454 147,022 143,871 146,438 148,459 -8.12%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 4,730 - 4,715 - 1,582 - 4,728 0.02%
Div Payout % 0.00% - 326.09% - 0.00% - 54.93% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 130,764 134,864 146,454 147,022 143,871 146,438 148,459 -8.12%
NOSH 157,699 157,718 157,173 159,166 158,256 157,156 157,600 0.04%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -0.61% -1.24% 0.15% 0.12% -0.01% -0.12% 0.41% -
ROE -9.70% -8.97% 0.99% 0.39% -1.20% -1.09% 5.80% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 1,157.61 575.47 2,145.25 1,569.19 1,010.49 501.76 1,896.12 -28.05%
EPS -8.04 -7.67 0.92 0.36 -1.09 -1.02 5.46 -
DPS 3.00 0.00 3.00 0.00 1.00 0.00 3.00 0.00%
NAPS 0.8292 0.8551 0.9318 0.9237 0.9091 0.9318 0.942 -8.15%
Adjusted Per Share Value based on latest NOSH - 157,397
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 1,157.91 575.69 2,138.66 1,584.21 1,014.33 500.17 1,895.43 -28.02%
EPS -8.04 -7.67 0.92 0.36 -1.09 -1.02 5.46 -
DPS 3.00 0.00 2.99 0.00 1.00 0.00 3.00 0.00%
NAPS 0.8294 0.8554 0.9289 0.9325 0.9126 0.9288 0.9417 -8.12%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.52 0.65 0.68 0.72 0.90 0.73 0.65 -
P/RPS 0.04 0.11 0.03 0.05 0.09 0.15 0.03 21.16%
P/EPS -6.47 -8.47 73.91 200.00 -82.57 -71.57 11.90 -
EY -15.46 -11.80 1.35 0.50 -1.21 -1.40 8.40 -
DY 5.77 0.00 4.41 0.00 1.11 0.00 4.62 15.98%
P/NAPS 0.63 0.76 0.73 0.78 0.99 0.78 0.69 -5.88%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 29/05/08 28/02/08 28/11/07 29/08/07 22/05/07 27/02/07 -
Price 0.62 0.65 0.65 0.70 0.72 0.70 0.69 -
P/RPS 0.05 0.11 0.03 0.04 0.07 0.14 0.04 16.05%
P/EPS -7.71 -8.47 70.65 194.44 -66.06 -68.63 12.63 -
EY -12.97 -11.80 1.42 0.51 -1.51 -1.46 7.91 -
DY 4.84 0.00 4.62 0.00 1.39 0.00 4.35 7.38%
P/NAPS 0.75 0.76 0.70 0.76 0.79 0.75 0.73 1.81%

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