[DKSH] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -120.67%
YoY- -110.47%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 3,544,250 3,651,070 3,198,336 2,953,386 3,142,052 2,615,712 2,263,440 7.75%
PBT 17,356 -18,786 5,948 3,998 18,594 5,372 8,914 11.73%
Tax -6,000 -3,348 -6,118 -3,006 -5,206 -1,246 -1,380 27.72%
NP 11,356 -22,134 -170 992 13,388 4,126 7,534 7.07%
-
NP to SH 8,874 -25,358 -3,450 -1,208 11,540 4,126 7,534 2.76%
-
Tax Rate 34.57% - 102.86% 75.19% 28.00% 23.19% 15.48% -
Total Cost 3,532,894 3,673,204 3,198,506 2,952,394 3,128,664 2,611,586 2,255,906 7.75%
-
Net Worth 156,637 130,764 143,871 139,619 126,498 42,728 36,257 27.59%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 9,474 9,461 3,165 3,178 3,153 1,650 - -
Div Payout % 106.76% 0.00% 0.00% 0.00% 27.32% 40.00% - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 156,637 130,764 143,871 139,619 126,498 42,728 36,257 27.59%
NOSH 157,900 157,699 158,256 158,947 157,650 82,520 82,609 11.39%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 0.32% -0.61% -0.01% 0.03% 0.43% 0.16% 0.33% -
ROE 5.67% -19.39% -2.40% -0.87% 9.12% 9.66% 20.78% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 2,244.61 2,315.21 2,020.98 1,858.09 1,993.05 3,169.79 2,739.92 -3.26%
EPS 5.62 -16.08 -2.18 -0.76 7.32 5.00 9.12 -7.74%
DPS 6.00 6.00 2.00 2.00 2.00 2.00 0.00 -
NAPS 0.992 0.8292 0.9091 0.8784 0.8024 0.5178 0.4389 14.54%
Adjusted Per Share Value based on latest NOSH - 157,633
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 2,248.06 2,315.82 2,028.65 1,873.29 1,992.95 1,659.10 1,435.66 7.75%
EPS 5.63 -16.08 -2.19 -0.77 7.32 2.62 4.78 2.76%
DPS 6.01 6.00 2.01 2.02 2.00 1.05 0.00 -
NAPS 0.9935 0.8294 0.9126 0.8856 0.8024 0.271 0.23 27.58%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.69 0.52 0.90 0.67 0.80 0.90 0.88 -
P/RPS 0.03 0.02 0.04 0.04 0.04 0.03 0.03 0.00%
P/EPS 12.28 -3.23 -41.28 -88.16 10.93 18.00 9.65 4.09%
EY 8.14 -30.92 -2.42 -1.13 9.15 5.56 10.36 -3.93%
DY 8.70 11.54 2.22 2.99 2.50 2.22 0.00 -
P/NAPS 0.70 0.63 0.99 0.76 1.00 1.74 2.01 -16.10%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 28/08/08 29/08/07 30/08/06 26/08/05 27/08/04 28/08/03 -
Price 0.69 0.62 0.72 0.62 0.74 0.71 0.90 -
P/RPS 0.03 0.03 0.04 0.03 0.04 0.02 0.03 0.00%
P/EPS 12.28 -3.86 -33.03 -81.58 10.11 14.20 9.87 3.70%
EY 8.14 -25.94 -3.03 -1.23 9.89 7.04 10.13 -3.57%
DY 8.70 9.68 2.78 3.23 2.70 2.82 0.00 -
P/NAPS 0.70 0.75 0.79 0.71 0.92 1.37 2.05 -16.38%

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