[DKSH] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 5.69%
YoY- 25.33%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 2,357,303 2,117,875 1,903,383 1,683,023 1,484,397 1,436,716 1,370,967 43.38%
PBT 13,919 10,042 8,627 9,102 8,552 9,634 7,539 50.32%
Tax -3,382 -161 148 97 152 -181 -406 309.34%
NP 10,537 9,881 8,775 9,199 8,704 9,453 7,133 29.61%
-
NP to SH 10,537 9,881 8,775 9,199 8,704 9,453 7,133 29.61%
-
Tax Rate 24.30% 1.60% -1.72% -1.07% -1.78% 1.88% 5.39% -
Total Cost 2,346,766 2,107,994 1,894,608 1,673,824 1,475,693 1,427,263 1,363,834 43.45%
-
Net Worth 40,661 38,449 36,219 34,497 32,471 29,709 27,518 29.63%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 825 825 825 - - - - -
Div Payout % 7.83% 8.35% 9.40% - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 40,661 38,449 36,219 34,497 32,471 29,709 27,518 29.63%
NOSH 82,595 82,723 82,522 82,689 82,540 82,525 82,639 -0.03%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 0.45% 0.47% 0.46% 0.55% 0.59% 0.66% 0.52% -
ROE 25.91% 25.70% 24.23% 26.67% 26.81% 31.82% 25.92% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 2,854.04 2,560.20 2,306.49 2,035.36 1,798.39 1,740.93 1,658.98 43.43%
EPS 12.76 11.94 10.63 11.12 10.55 11.45 8.63 29.69%
DPS 1.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.4923 0.4648 0.4389 0.4172 0.3934 0.36 0.333 29.68%
Adjusted Per Share Value based on latest NOSH - 82,689
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 1,495.20 1,343.33 1,207.29 1,067.51 941.53 911.29 869.58 43.38%
EPS 6.68 6.27 5.57 5.83 5.52 6.00 4.52 29.65%
DPS 0.52 0.52 0.52 0.00 0.00 0.00 0.00 -
NAPS 0.2579 0.2439 0.2297 0.2188 0.206 0.1884 0.1745 29.65%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.87 0.85 0.88 0.75 0.91 0.80 0.99 -
P/RPS 0.03 0.03 0.04 0.04 0.05 0.05 0.06 -36.92%
P/EPS 6.82 7.12 8.28 6.74 8.63 6.98 11.47 -29.22%
EY 14.66 14.05 12.08 14.83 11.59 14.32 8.72 41.25%
DY 1.15 1.18 1.14 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.83 2.01 1.80 2.31 2.22 2.97 -29.11%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 19/11/03 28/08/03 27/05/03 26/02/03 27/11/02 28/08/02 -
Price 0.90 0.85 0.90 0.80 0.80 0.89 0.98 -
P/RPS 0.03 0.03 0.04 0.04 0.04 0.05 0.06 -36.92%
P/EPS 7.05 7.12 8.46 7.19 7.59 7.77 11.35 -27.13%
EY 14.17 14.05 11.81 13.91 13.18 12.87 8.81 37.15%
DY 1.11 1.18 1.11 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.83 2.05 1.92 2.03 2.47 2.94 -27.03%

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