[DKSH] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -19.11%
YoY- 86.89%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 3,665,856 3,330,177 2,973,734 3,071,880 2,689,841 2,304,721 1,460,084 16.56%
PBT -6,574 11,737 5,729 17,832 9,561 11,268 9,281 -
Tax -5,978 -7,580 -2,537 -6,341 -4,566 -1,546 -1,129 31.98%
NP -12,553 4,157 3,192 11,490 4,994 9,721 8,152 -
-
NP to SH -16,304 764 925 9,334 4,994 9,721 8,152 -
-
Tax Rate - 64.58% 44.28% 35.56% 47.76% 13.72% 12.16% -
Total Cost 3,678,409 3,326,020 2,970,542 3,060,389 2,684,846 2,295,000 1,451,932 16.74%
-
Net Worth 131,120 147,022 139,856 126,617 39,924 38,422 29,743 28.02%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 6,303 - 6,309 2,102 1,102 - - -
Div Payout % 0.00% - 681.82% 22.52% 22.08% - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 131,120 147,022 139,856 126,617 39,924 38,422 29,743 28.02%
NOSH 157,577 159,166 157,727 157,680 82,693 82,664 82,621 11.35%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -0.34% 0.12% 0.11% 0.37% 0.19% 0.42% 0.56% -
ROE -12.43% 0.52% 0.66% 7.37% 12.51% 25.30% 27.41% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 2,326.39 2,092.26 1,885.37 1,948.17 3,252.80 2,788.05 1,767.19 4.68%
EPS -10.35 0.48 0.59 5.92 6.04 11.76 9.87 -
DPS 4.00 0.00 4.00 1.33 1.33 0.00 0.00 -
NAPS 0.8321 0.9237 0.8867 0.803 0.4828 0.4648 0.36 14.97%
Adjusted Per Share Value based on latest NOSH - 157,820
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 2,325.19 2,112.28 1,886.19 1,948.44 1,706.12 1,461.85 926.11 16.56%
EPS -10.34 0.48 0.59 5.92 3.17 6.17 5.17 -
DPS 4.00 0.00 4.00 1.33 0.70 0.00 0.00 -
NAPS 0.8317 0.9325 0.8871 0.8031 0.2532 0.2437 0.1887 28.01%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.60 0.72 0.67 0.70 0.84 0.85 0.80 -
P/RPS 0.03 0.03 0.04 0.04 0.03 0.03 0.05 -8.15%
P/EPS -5.80 150.00 114.20 11.82 13.91 7.23 8.11 -
EY -17.24 0.67 0.88 8.46 7.19 13.84 12.33 -
DY 6.67 0.00 5.97 1.90 1.59 0.00 0.00 -
P/NAPS 0.72 0.78 0.76 0.87 1.74 1.83 2.22 -17.09%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 28/11/07 28/11/06 25/11/05 29/11/04 19/11/03 27/11/02 -
Price 0.35 0.70 0.67 0.79 0.83 0.85 0.89 -
P/RPS 0.02 0.03 0.04 0.04 0.03 0.03 0.05 -14.15%
P/EPS -3.38 145.83 114.20 13.34 13.74 7.23 9.02 -
EY -29.56 0.69 0.88 7.49 7.28 13.84 11.09 -
DY 11.43 0.00 5.97 1.69 1.61 0.00 0.00 -
P/NAPS 0.42 0.76 0.76 0.98 1.72 1.83 2.47 -25.54%

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