[DKSH] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 91.41%
YoY- 1.92%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 1,476,693 1,571,026 1,307,856 1,131,720 712,734 623,386 576,478 16.96%
PBT 1,999 9,297 2,686 4,457 4,382 2,448 2,890 -5.95%
Tax -1,503 -2,603 -623 -690 -686 -632 -204 39.47%
NP 496 6,694 2,063 3,767 3,696 1,816 2,686 -24.52%
-
NP to SH -604 5,770 2,063 3,767 3,696 1,816 2,686 -
-
Tax Rate 75.19% 28.00% 23.19% 15.48% 15.65% 25.82% 7.06% -
Total Cost 1,476,197 1,564,332 1,305,793 1,127,953 709,038 621,570 573,792 17.04%
-
Net Worth 139,619 126,498 42,728 36,257 27,533 188,928 70,171 12.14%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 1,589 1,576 825 - - - - -
Div Payout % 0.00% 27.32% 40.00% - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 139,619 126,498 42,728 36,257 27,533 188,928 70,171 12.14%
NOSH 158,947 157,650 82,520 82,609 82,684 648,571 335,749 -11.71%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 0.03% 0.43% 0.16% 0.33% 0.52% 0.29% 0.47% -
ROE -0.43% 4.56% 4.83% 10.39% 13.42% 0.96% 3.83% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 929.05 996.53 1,584.90 1,369.96 861.99 96.12 171.70 32.48%
EPS -0.38 3.66 2.50 4.56 4.47 -0.28 0.80 -
DPS 1.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.8784 0.8024 0.5178 0.4389 0.333 0.2913 0.209 27.02%
Adjusted Per Share Value based on latest NOSH - 82,522
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 936.64 996.48 829.55 717.83 452.08 395.40 365.65 16.96%
EPS -0.38 3.66 1.31 2.39 2.34 1.15 1.70 -
DPS 1.01 1.00 0.52 0.00 0.00 0.00 0.00 -
NAPS 0.8856 0.8024 0.271 0.23 0.1746 1.1983 0.4451 12.14%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.67 0.80 0.90 0.88 0.99 0.85 1.20 -
P/RPS 0.07 0.08 0.06 0.06 0.11 0.88 0.70 -31.85%
P/EPS -176.32 21.86 36.00 19.30 22.15 303.57 150.00 -
EY -0.57 4.58 2.78 5.18 4.52 0.33 0.67 -
DY 1.49 1.25 1.11 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.00 1.74 2.01 2.97 2.92 5.74 -28.59%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 26/08/05 27/08/04 28/08/03 28/08/02 28/08/01 25/08/00 -
Price 0.62 0.74 0.71 0.90 0.98 0.88 1.15 -
P/RPS 0.07 0.07 0.04 0.07 0.11 0.92 0.67 -31.35%
P/EPS -163.16 20.22 28.40 19.74 21.92 314.29 143.75 -
EY -0.61 4.95 3.52 5.07 4.56 0.32 0.70 -
DY 1.61 1.35 1.41 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.92 1.37 2.05 2.94 3.02 5.50 -28.89%

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