[DKSH] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 32.52%
YoY- -4.16%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 1,903,383 1,683,023 1,484,397 1,436,716 1,370,967 1,332,184 1,281,619 30.26%
PBT 8,627 9,102 8,552 9,634 7,539 7,126 5,605 33.41%
Tax 148 97 152 -181 -406 214 262 -31.73%
NP 8,775 9,199 8,704 9,453 7,133 7,340 5,867 30.88%
-
NP to SH 8,775 9,199 8,704 9,453 7,133 7,340 5,253 40.91%
-
Tax Rate -1.72% -1.07% -1.78% 1.88% 5.39% -3.00% -4.67% -
Total Cost 1,894,608 1,673,824 1,475,693 1,427,263 1,363,834 1,324,844 1,275,752 30.26%
-
Net Worth 36,219 34,497 32,471 29,709 27,518 25,934 30,568 12.00%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 825 - - - - - - -
Div Payout % 9.40% - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 36,219 34,497 32,471 29,709 27,518 25,934 30,568 12.00%
NOSH 82,522 82,689 82,540 82,525 82,639 82,752 106,031 -15.42%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 0.46% 0.55% 0.59% 0.66% 0.52% 0.55% 0.46% -
ROE 24.23% 26.67% 26.81% 31.82% 25.92% 28.30% 17.18% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 2,306.49 2,035.36 1,798.39 1,740.93 1,658.98 1,609.84 1,208.71 54.02%
EPS 10.63 11.12 10.55 11.45 8.63 8.87 4.95 66.68%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4389 0.4172 0.3934 0.36 0.333 0.3134 0.2883 32.43%
Adjusted Per Share Value based on latest NOSH - 82,525
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 1,207.29 1,067.51 941.53 911.29 869.58 844.98 812.91 30.26%
EPS 5.57 5.83 5.52 6.00 4.52 4.66 3.33 41.04%
DPS 0.52 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2297 0.2188 0.206 0.1884 0.1745 0.1645 0.1939 11.99%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.88 0.75 0.91 0.80 0.99 0.90 0.86 -
P/RPS 0.04 0.04 0.05 0.05 0.06 0.06 0.07 -31.20%
P/EPS 8.28 6.74 8.63 6.98 11.47 10.15 17.36 -39.03%
EY 12.08 14.83 11.59 14.32 8.72 9.86 5.76 64.06%
DY 1.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 1.80 2.31 2.22 2.97 2.87 2.98 -23.14%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 27/05/03 26/02/03 27/11/02 28/08/02 30/05/02 26/02/02 -
Price 0.90 0.80 0.80 0.89 0.98 0.90 0.89 -
P/RPS 0.04 0.04 0.04 0.05 0.06 0.06 0.07 -31.20%
P/EPS 8.46 7.19 7.59 7.77 11.35 10.15 17.96 -39.54%
EY 11.81 13.91 13.18 12.87 8.81 9.86 5.57 65.27%
DY 1.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 1.92 2.03 2.47 2.94 2.87 3.09 -23.99%

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