[DKSH] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -26.27%
YoY- -45.23%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 3,198,336 2,953,386 3,142,052 2,615,712 2,263,440 1,425,468 1,246,772 16.99%
PBT 5,948 3,998 18,594 5,372 8,914 8,764 4,896 3.29%
Tax -6,118 -3,006 -5,206 -1,246 -1,380 -1,372 -1,264 30.04%
NP -170 992 13,388 4,126 7,534 7,392 3,632 -
-
NP to SH -3,450 -1,208 11,540 4,126 7,534 7,392 3,632 -
-
Tax Rate 102.86% 75.19% 28.00% 23.19% 15.48% 15.65% 25.82% -
Total Cost 3,198,506 2,952,394 3,128,664 2,611,586 2,255,906 1,418,076 1,243,140 17.05%
-
Net Worth 143,871 139,619 126,498 42,728 36,257 27,533 188,928 -4.43%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 3,165 3,178 3,153 1,650 - - - -
Div Payout % 0.00% 0.00% 27.32% 40.00% - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 143,871 139,619 126,498 42,728 36,257 27,533 188,928 -4.43%
NOSH 158,256 158,947 157,650 82,520 82,609 82,684 648,571 -20.94%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -0.01% 0.03% 0.43% 0.16% 0.33% 0.52% 0.29% -
ROE -2.40% -0.87% 9.12% 9.66% 20.78% 26.85% 1.92% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 2,020.98 1,858.09 1,993.05 3,169.79 2,739.92 1,723.98 192.23 47.98%
EPS -2.18 -0.76 7.32 5.00 9.12 8.94 -0.56 25.41%
DPS 2.00 2.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 0.9091 0.8784 0.8024 0.5178 0.4389 0.333 0.2913 20.87%
Adjusted Per Share Value based on latest NOSH - 82,999
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 2,028.65 1,873.29 1,992.95 1,659.10 1,435.66 904.15 790.81 16.99%
EPS -2.19 -0.77 7.32 2.62 4.78 4.69 2.30 -
DPS 2.01 2.02 2.00 1.05 0.00 0.00 0.00 -
NAPS 0.9126 0.8856 0.8024 0.271 0.23 0.1746 1.1983 -4.43%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.90 0.67 0.80 0.90 0.88 0.99 0.85 -
P/RPS 0.04 0.04 0.04 0.03 0.03 0.06 0.44 -32.93%
P/EPS -41.28 -88.16 10.93 18.00 9.65 11.07 151.79 -
EY -2.42 -1.13 9.15 5.56 10.36 9.03 0.66 -
DY 2.22 2.99 2.50 2.22 0.00 0.00 0.00 -
P/NAPS 0.99 0.76 1.00 1.74 2.01 2.97 2.92 -16.48%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 30/08/06 26/08/05 27/08/04 28/08/03 28/08/02 28/08/01 -
Price 0.72 0.62 0.74 0.71 0.90 0.98 0.88 -
P/RPS 0.04 0.03 0.04 0.02 0.03 0.06 0.46 -33.42%
P/EPS -33.03 -81.58 10.11 14.20 9.87 10.96 157.14 -
EY -3.03 -1.23 9.89 7.04 10.13 9.12 0.64 -
DY 2.78 3.23 2.70 2.82 0.00 0.00 0.00 -
P/NAPS 0.79 0.71 0.92 1.37 2.05 2.94 3.02 -20.02%

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