[DKSH] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -1.57%
YoY- 36.06%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 2,988,296 2,954,006 2,933,282 2,977,126 3,027,615 3,055,187 3,031,828 -0.95%
PBT 17,081 18,928 20,707 27,605 28,005 23,116 23,524 -19.16%
Tax -4,872 -3,963 -5,716 -6,714 -7,329 -5,650 -6,299 -15.70%
NP 12,209 14,965 14,991 20,891 20,676 17,466 17,225 -20.45%
-
NP to SH 8,607 12,303 12,236 18,317 18,610 16,362 16,814 -35.93%
-
Tax Rate 28.52% 20.94% 27.60% 24.32% 26.17% 24.44% 26.78% -
Total Cost 2,976,087 2,939,041 2,918,291 2,956,235 3,006,939 3,037,721 3,014,603 -0.85%
-
Net Worth 147,629 140,358 138,465 143,445 148,551 126,729 126,370 10.89%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 6,325 6,325 3,154 3,153 3,153 3,153 1,574 152.11%
Div Payout % 73.49% 51.41% 25.78% 17.21% 16.94% 19.27% 9.37% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 147,629 140,358 138,465 143,445 148,551 126,729 126,370 10.89%
NOSH 157,589 158,292 157,633 157,096 157,730 157,820 157,490 0.04%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 0.41% 0.51% 0.51% 0.70% 0.68% 0.57% 0.57% -
ROE 5.83% 8.77% 8.84% 12.77% 12.53% 12.91% 13.31% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 1,896.25 1,866.17 1,860.82 1,895.09 1,919.48 1,935.86 1,925.09 -0.99%
EPS 5.46 7.77 7.76 11.66 11.80 10.37 10.68 -35.98%
DPS 4.00 4.00 2.00 2.00 2.00 2.00 1.00 151.34%
NAPS 0.9368 0.8867 0.8784 0.9131 0.9418 0.803 0.8024 10.84%
Adjusted Per Share Value based on latest NOSH - 157,096
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 1,895.43 1,873.68 1,860.53 1,888.34 1,920.37 1,937.86 1,923.04 -0.95%
EPS 5.46 7.80 7.76 11.62 11.80 10.38 10.66 -35.90%
DPS 4.01 4.01 2.00 2.00 2.00 2.00 1.00 151.76%
NAPS 0.9364 0.8903 0.8783 0.9098 0.9422 0.8038 0.8015 10.89%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.65 0.67 0.67 0.65 0.71 0.70 0.80 -
P/RPS 0.03 0.04 0.04 0.03 0.04 0.04 0.04 -17.40%
P/EPS 11.90 8.62 8.63 5.57 6.02 6.75 7.49 36.04%
EY 8.40 11.60 11.59 17.94 16.62 14.81 13.35 -26.50%
DY 6.15 5.97 2.99 3.08 2.82 2.85 1.25 188.43%
P/NAPS 0.69 0.76 0.76 0.71 0.75 0.87 1.00 -21.86%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 28/11/06 30/08/06 29/05/06 27/02/06 25/11/05 26/08/05 -
Price 0.69 0.67 0.62 0.69 0.65 0.79 0.74 -
P/RPS 0.04 0.04 0.03 0.04 0.03 0.04 0.04 0.00%
P/EPS 12.63 8.62 7.99 5.92 5.51 7.62 6.93 49.04%
EY 7.92 11.60 12.52 16.90 18.15 13.12 14.43 -32.89%
DY 5.80 5.97 3.23 2.90 3.08 2.53 1.35 163.57%
P/NAPS 0.74 0.76 0.71 0.76 0.69 0.98 0.92 -13.47%

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