[DKSH] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 95.89%
YoY- 45.74%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 647,491 660,365 628,762 596,821 578,593 553,127 389,334 40.41%
PBT 818 1,868 5,468 3,994 2,200 2,257 1,591 -35.84%
Tax -154 -469 -2,222 -470 -401 -289 999 -
NP 664 1,399 3,246 3,524 1,799 1,968 2,590 -59.67%
-
NP to SH 664 1,399 3,246 3,524 1,799 1,968 2,590 -59.67%
-
Tax Rate 18.83% 25.11% 40.64% 11.77% 18.23% 12.80% -62.79% -
Total Cost 646,827 658,966 625,516 593,297 576,794 551,159 386,744 40.94%
-
Net Worth 42,977 42,176 40,661 38,449 36,219 34,497 32,471 20.56%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 829 - - - - - - -
Div Payout % 125.00% - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 42,977 42,176 40,661 38,449 36,219 34,497 32,471 20.56%
NOSH 82,999 82,781 82,595 82,723 82,522 82,689 82,540 0.37%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 0.10% 0.21% 0.52% 0.59% 0.31% 0.36% 0.67% -
ROE 1.54% 3.32% 7.98% 9.17% 4.97% 5.70% 7.98% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 780.11 797.72 761.26 721.47 701.13 668.92 471.69 39.89%
EPS 0.80 1.69 3.93 4.26 2.18 2.38 3.13 -59.75%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5178 0.5095 0.4923 0.4648 0.4389 0.4172 0.3934 20.12%
Adjusted Per Share Value based on latest NOSH - 82,723
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 410.69 418.86 398.81 378.55 366.99 350.84 246.95 40.41%
EPS 0.42 0.89 2.06 2.24 1.14 1.25 1.64 -59.70%
DPS 0.53 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2726 0.2675 0.2579 0.2439 0.2297 0.2188 0.206 20.55%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.90 0.95 0.87 0.85 0.88 0.75 0.91 -
P/RPS 0.12 0.12 0.11 0.12 0.13 0.11 0.19 -26.40%
P/EPS 112.50 56.21 22.14 19.95 40.37 31.51 29.00 147.09%
EY 0.89 1.78 4.52 5.01 2.48 3.17 3.45 -59.50%
DY 1.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.86 1.77 1.83 2.01 1.80 2.31 -17.22%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 25/05/04 26/02/04 19/11/03 28/08/03 27/05/03 26/02/03 -
Price 0.71 0.96 0.90 0.85 0.90 0.80 0.80 -
P/RPS 0.09 0.12 0.12 0.12 0.13 0.12 0.17 -34.58%
P/EPS 88.75 56.80 22.90 19.95 41.28 33.61 25.50 129.83%
EY 1.13 1.76 4.37 5.01 2.42 2.98 3.92 -56.39%
DY 1.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.88 1.83 1.83 2.05 1.92 2.03 -23.07%

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