[DKSH] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -71.31%
YoY- 339.9%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 1,484,397 1,095,063 712,734 354,501 1,281,619 939,966 623,386 78.03%
PBT 8,552 6,961 4,382 1,707 5,606 2,932 2,448 129.71%
Tax 152 -847 -686 -234 -471 -1,018 -632 -
NP 8,704 6,114 3,696 1,473 5,135 1,914 1,816 183.46%
-
NP to SH 8,704 6,114 3,696 1,473 5,135 1,914 1,816 183.46%
-
Tax Rate -1.78% 12.17% 15.65% 13.71% 8.40% 34.72% 25.82% -
Total Cost 1,475,693 1,088,949 709,038 353,028 1,276,484 938,052 621,570 77.68%
-
Net Worth 31,532 29,743 27,533 25,934 56,076 40,166 188,928 -69.58%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - 1,945 - - -
Div Payout % - - - - 37.88% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 31,532 29,743 27,533 25,934 56,076 40,166 188,928 -69.58%
NOSH 82,676 82,621 82,684 82,752 194,507 136,714 648,571 -74.57%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 0.59% 0.56% 0.52% 0.42% 0.40% 0.20% 0.29% -
ROE 27.60% 20.56% 13.42% 5.68% 9.16% 4.77% 0.96% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 1,795.43 1,325.40 861.99 428.39 658.90 687.54 96.12 600.25%
EPS 10.53 7.40 4.47 1.78 2.64 -1.40 -0.28 -
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.3814 0.36 0.333 0.3134 0.2883 0.2938 0.2913 19.62%
Adjusted Per Share Value based on latest NOSH - 82,752
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 941.53 694.58 452.08 224.85 812.91 596.21 395.40 78.03%
EPS 5.52 3.88 2.34 0.93 3.26 1.21 1.15 183.73%
DPS 0.00 0.00 0.00 0.00 1.23 0.00 0.00 -
NAPS 0.20 0.1887 0.1746 0.1645 0.3557 0.2548 1.1983 -69.58%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.91 0.80 0.99 0.90 0.86 0.76 0.85 -
P/RPS 0.05 0.06 0.11 0.21 0.13 0.11 0.88 -85.14%
P/EPS 8.64 10.81 22.15 50.56 32.58 54.29 303.57 -90.61%
EY 11.57 9.25 4.52 1.98 3.07 1.84 0.33 964.30%
DY 0.00 0.00 0.00 0.00 1.16 0.00 0.00 -
P/NAPS 2.39 2.22 2.97 2.87 2.98 2.59 2.92 -12.46%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 27/11/02 28/08/02 30/05/02 26/02/02 27/11/01 28/08/01 -
Price 0.80 0.89 0.98 0.90 0.89 0.92 0.88 -
P/RPS 0.04 0.07 0.11 0.21 0.14 0.13 0.92 -87.56%
P/EPS 7.60 12.03 21.92 50.56 33.71 65.71 314.29 -91.58%
EY 13.16 8.31 4.56 1.98 2.97 1.52 0.32 1083.39%
DY 0.00 0.00 0.00 0.00 1.12 0.00 0.00 -
P/NAPS 2.10 2.47 2.94 2.87 3.09 3.13 3.02 -21.45%

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