[DKSH] YoY Cumulative Quarter Result on 30-Sep-2001 [#3]

Announcement Date
27-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 5.4%
YoY- -62.12%
View:
Show?
Cumulative Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 2,017,381 1,728,541 1,095,063 939,966 867,306 799,013 0 -100.00%
PBT 7,171 8,451 6,961 2,932 5,449 -7,709 0 -100.00%
Tax -3,425 -1,160 -847 -1,018 -396 7,709 0 -100.00%
NP 3,746 7,291 6,114 1,914 5,053 0 0 -100.00%
-
NP to SH 3,746 7,291 6,114 1,914 5,053 -7,752 0 -100.00%
-
Tax Rate 47.76% 13.73% 12.17% 34.72% 7.27% - - -
Total Cost 2,013,635 1,721,250 1,088,949 938,052 862,253 799,013 0 -100.00%
-
Net Worth 39,924 38,422 29,743 40,166 49,898 40,169 0 -100.00%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div 826 - - - - - - -100.00%
Div Payout % 22.08% - - - - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 39,924 38,422 29,743 40,166 49,898 40,169 0 -100.00%
NOSH 82,693 82,664 82,621 136,714 210,541 70,472 0 -100.00%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 0.19% 0.42% 0.56% 0.20% 0.58% 0.00% 0.00% -
ROE 9.38% 18.98% 20.56% 4.77% 10.13% -19.30% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 2,439.60 2,091.03 1,325.40 687.54 411.94 1,133.79 0.00 -100.00%
EPS 4.53 8.82 7.40 -1.40 2.40 -11.00 0.00 -100.00%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.4828 0.4648 0.36 0.2938 0.237 0.57 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 8,749
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 1,279.59 1,096.39 694.58 596.21 550.12 506.80 0.00 -100.00%
EPS 2.38 4.62 3.88 1.21 3.21 -4.92 0.00 -100.00%
DPS 0.52 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.2532 0.2437 0.1887 0.2548 0.3165 0.2548 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - - -
Price 0.84 0.85 0.80 0.76 0.95 0.00 0.00 -
P/RPS 0.03 0.04 0.06 0.11 0.23 0.00 0.00 -100.00%
P/EPS 18.54 9.64 10.81 54.29 39.58 0.00 0.00 -100.00%
EY 5.39 10.38 9.25 1.84 2.53 0.00 0.00 -100.00%
DY 1.19 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.74 1.83 2.22 2.59 4.01 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 29/11/04 19/11/03 27/11/02 27/11/01 20/10/00 29/10/99 - -
Price 0.83 0.85 0.89 0.92 1.00 0.00 0.00 -
P/RPS 0.03 0.04 0.07 0.13 0.24 0.00 0.00 -100.00%
P/EPS 18.32 9.64 12.03 65.71 41.67 0.00 0.00 -100.00%
EY 5.46 10.38 8.31 1.52 2.40 0.00 0.00 -100.00%
DY 1.20 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.72 1.83 2.47 3.13 4.22 0.00 0.00 -100.00%

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