[DKSH] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 29.03%
YoY- 19.25%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 2,973,734 3,071,880 2,689,841 2,304,721 1,460,084 1,253,288 1,156,408 17.03%
PBT 5,729 17,832 9,561 11,268 9,281 3,909 7,265 -3.87%
Tax -2,537 -6,341 -4,566 -1,546 -1,129 -1,357 -528 29.88%
NP 3,192 11,490 4,994 9,721 8,152 2,552 6,737 -11.70%
-
NP to SH 925 9,334 4,994 9,721 8,152 2,552 6,737 -28.16%
-
Tax Rate 44.28% 35.56% 47.76% 13.72% 12.16% 34.71% 7.27% -
Total Cost 2,970,542 3,060,389 2,684,846 2,295,000 1,451,932 1,250,736 1,149,670 17.13%
-
Net Worth 139,856 126,617 39,924 38,422 29,743 40,166 49,898 18.73%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 6,309 2,102 1,102 - - - - -
Div Payout % 681.82% 22.52% 22.08% - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 139,856 126,617 39,924 38,422 29,743 40,166 49,898 18.73%
NOSH 157,727 157,680 82,693 82,664 82,621 136,714 210,541 -4.69%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 0.11% 0.37% 0.19% 0.42% 0.56% 0.20% 0.58% -
ROE 0.66% 7.37% 12.51% 25.30% 27.41% 6.35% 13.50% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 1,885.37 1,948.17 3,252.80 2,788.05 1,767.19 916.72 549.25 22.80%
EPS 0.59 5.92 6.04 11.76 9.87 -1.87 3.20 -24.54%
DPS 4.00 1.33 1.33 0.00 0.00 0.00 0.00 -
NAPS 0.8867 0.803 0.4828 0.4648 0.36 0.2938 0.237 24.58%
Adjusted Per Share Value based on latest NOSH - 82,723
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 1,886.19 1,948.44 1,706.12 1,461.85 926.11 794.94 733.49 17.03%
EPS 0.59 5.92 3.17 6.17 5.17 1.62 4.27 -28.08%
DPS 4.00 1.33 0.70 0.00 0.00 0.00 0.00 -
NAPS 0.8871 0.8031 0.2532 0.2437 0.1887 0.2548 0.3165 18.73%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.67 0.70 0.84 0.85 0.80 0.76 0.95 -
P/RPS 0.04 0.04 0.03 0.03 0.05 0.08 0.17 -21.41%
P/EPS 114.20 11.82 13.91 7.23 8.11 40.71 29.69 25.15%
EY 0.88 8.46 7.19 13.84 12.33 2.46 3.37 -20.04%
DY 5.97 1.90 1.59 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.87 1.74 1.83 2.22 2.59 4.01 -24.20%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/11/06 25/11/05 29/11/04 19/11/03 27/11/02 27/11/01 20/10/00 -
Price 0.67 0.79 0.83 0.85 0.89 0.92 1.00 -
P/RPS 0.04 0.04 0.03 0.03 0.05 0.10 0.18 -22.16%
P/EPS 114.20 13.34 13.74 7.23 9.02 49.29 31.25 24.09%
EY 0.88 7.49 7.28 13.84 11.09 2.03 3.20 -19.35%
DY 5.97 1.69 1.61 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.98 1.72 1.83 2.47 3.13 4.22 -24.84%

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