[DKSH] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -46.74%
YoY- -59.6%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 1,436,716 1,370,967 1,332,184 1,281,619 1,219,329 1,193,577 1,173,154 14.45%
PBT 9,634 7,539 7,126 5,605 11,224 13,299 12,335 -15.17%
Tax -181 -406 214 262 -747 -553 -892 -65.43%
NP 9,453 7,133 7,340 5,867 10,477 12,746 11,443 -11.94%
-
NP to SH 9,453 7,133 7,340 5,253 9,863 12,132 10,829 -8.65%
-
Tax Rate 1.88% 5.39% -3.00% -4.67% 6.66% 4.16% 7.23% -
Total Cost 1,427,263 1,363,834 1,324,844 1,275,752 1,208,852 1,180,831 1,161,711 14.69%
-
Net Worth 29,709 27,518 25,934 30,568 2,570 41,638 8,115 137.35%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - 886 886 886 -
Div Payout % - - - - 8.99% 7.31% 8.19% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 29,709 27,518 25,934 30,568 2,570 41,638 8,115 137.35%
NOSH 82,525 82,639 82,752 106,031 8,749 142,941 31,010 91.92%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 0.66% 0.52% 0.55% 0.46% 0.86% 1.07% 0.98% -
ROE 31.82% 25.92% 28.30% 17.18% 383.66% 29.14% 133.44% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 1,740.93 1,658.98 1,609.84 1,208.71 13,935.19 835.01 3,783.14 -40.36%
EPS 11.45 8.63 8.87 4.95 112.72 8.49 34.92 -52.41%
DPS 0.00 0.00 0.00 0.00 10.13 0.62 2.86 -
NAPS 0.36 0.333 0.3134 0.2883 0.2938 0.2913 0.2617 23.66%
Adjusted Per Share Value based on latest NOSH - 106,031
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 911.29 869.58 844.98 812.91 773.40 757.07 744.11 14.45%
EPS 6.00 4.52 4.66 3.33 6.26 7.70 6.87 -8.62%
DPS 0.00 0.00 0.00 0.00 0.56 0.56 0.56 -
NAPS 0.1884 0.1745 0.1645 0.1939 0.0163 0.2641 0.0515 137.23%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.80 0.99 0.90 0.86 0.76 0.85 0.85 -
P/RPS 0.05 0.06 0.06 0.07 0.01 0.10 0.02 84.09%
P/EPS 6.98 11.47 10.15 17.36 0.67 10.01 2.43 101.93%
EY 14.32 8.72 9.86 5.76 148.32 9.99 41.08 -50.43%
DY 0.00 0.00 0.00 0.00 13.33 0.73 3.36 -
P/NAPS 2.22 2.97 2.87 2.98 2.59 2.92 3.25 -22.42%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 27/11/02 28/08/02 30/05/02 26/02/02 27/11/01 28/08/01 10/07/01 -
Price 0.89 0.98 0.90 0.89 0.92 0.88 0.87 -
P/RPS 0.05 0.06 0.06 0.07 0.01 0.11 0.02 84.09%
P/EPS 7.77 11.35 10.15 17.96 0.82 10.37 2.49 113.39%
EY 12.87 8.81 9.86 5.57 122.52 9.64 40.14 -53.12%
DY 0.00 0.00 0.00 0.00 11.01 0.70 3.29 -
P/NAPS 2.47 2.94 2.87 3.09 3.13 3.02 3.32 -17.87%

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