[DKSH] QoQ Quarter Result on 30-Jun-2002 [#2]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 50.92%
YoY- -8.52%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 553,127 389,334 382,329 358,233 354,501 341,653 316,580 45.11%
PBT 2,257 1,591 2,579 2,675 1,707 2,674 484 179.38%
Tax -289 999 -161 -452 -234 666 -386 -17.56%
NP 1,968 2,590 2,418 2,223 1,473 3,340 98 640.16%
-
NP to SH 1,968 2,590 2,418 2,223 1,473 3,340 98 640.16%
-
Tax Rate 12.80% -62.79% 6.24% 16.90% 13.71% -24.91% 79.75% -
Total Cost 551,159 386,744 379,911 356,010 353,028 338,313 316,482 44.79%
-
Net Worth 34,497 32,471 29,709 27,518 25,934 30,568 2,570 465.69%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - 1,060 - -
Div Payout % - - - - - 31.75% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 34,497 32,471 29,709 27,518 25,934 30,568 2,570 465.69%
NOSH 82,689 82,540 82,525 82,639 82,752 106,031 8,749 347.63%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 0.36% 0.67% 0.63% 0.62% 0.42% 0.98% 0.03% -
ROE 5.70% 7.98% 8.14% 8.08% 5.68% 10.93% 3.81% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 668.92 471.69 463.29 433.49 428.39 322.22 3,618.06 -67.57%
EPS 2.38 3.13 2.93 2.69 1.78 3.15 -1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.4172 0.3934 0.36 0.333 0.3134 0.2883 0.2938 26.36%
Adjusted Per Share Value based on latest NOSH - 82,639
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 350.84 246.95 242.51 227.22 224.85 216.71 200.80 45.11%
EPS 1.25 1.64 1.53 1.41 0.93 2.12 0.06 658.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.67 0.00 -
NAPS 0.2188 0.206 0.1884 0.1745 0.1645 0.1939 0.0163 465.70%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.75 0.91 0.80 0.99 0.90 0.86 0.76 -
P/RPS 0.11 0.19 0.17 0.23 0.21 0.27 0.02 211.90%
P/EPS 31.51 29.00 27.30 36.80 50.56 27.30 67.86 -40.06%
EY 3.17 3.45 3.66 2.72 1.98 3.66 1.47 66.99%
DY 0.00 0.00 0.00 0.00 0.00 1.16 0.00 -
P/NAPS 1.80 2.31 2.22 2.97 2.87 2.98 2.59 -21.55%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 27/05/03 26/02/03 27/11/02 28/08/02 30/05/02 26/02/02 27/11/01 -
Price 0.80 0.80 0.89 0.98 0.90 0.89 0.92 -
P/RPS 0.12 0.17 0.19 0.23 0.21 0.28 0.03 152.19%
P/EPS 33.61 25.50 30.38 36.43 50.56 28.25 82.14 -44.91%
EY 2.98 3.92 3.29 2.74 1.98 3.54 1.22 81.47%
DY 0.00 0.00 0.00 0.00 0.00 1.12 0.00 -
P/NAPS 1.92 2.03 2.47 2.94 2.87 3.09 3.13 -27.82%

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