[DKSH] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 81.58%
YoY- -48.62%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 2,497,633 2,230,301 2,303,910 2,017,381 1,728,541 1,095,063 939,966 17.68%
PBT 8,803 4,297 13,374 7,171 8,451 6,961 2,932 20.09%
Tax -5,685 -1,903 -4,756 -3,425 -1,160 -847 -1,018 33.18%
NP 3,118 2,394 8,618 3,746 7,291 6,114 1,914 8.46%
-
NP to SH 573 694 7,001 3,746 7,291 6,114 1,914 -18.20%
-
Tax Rate 64.58% 44.29% 35.56% 47.76% 13.73% 12.17% 34.72% -
Total Cost 2,494,515 2,227,907 2,295,292 2,013,635 1,721,250 1,088,949 938,052 17.69%
-
Net Worth 147,022 139,856 126,617 39,924 38,422 29,743 40,166 24.13%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - 4,731 1,576 826 - - - -
Div Payout % - 681.82% 22.52% 22.08% - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 147,022 139,856 126,617 39,924 38,422 29,743 40,166 24.13%
NOSH 159,166 157,727 157,680 82,693 82,664 82,621 136,714 2.56%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 0.12% 0.11% 0.37% 0.19% 0.42% 0.56% 0.20% -
ROE 0.39% 0.50% 5.53% 9.38% 18.98% 20.56% 4.77% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 1,569.19 1,414.02 1,461.13 2,439.60 2,091.03 1,325.40 687.54 14.73%
EPS 0.36 0.44 4.44 4.53 8.82 7.40 -1.40 -
DPS 0.00 3.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 0.9237 0.8867 0.803 0.4828 0.4648 0.36 0.2938 21.02%
Adjusted Per Share Value based on latest NOSH - 82,500
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 1,584.21 1,414.64 1,461.33 1,279.59 1,096.39 694.58 596.21 17.68%
EPS 0.36 0.44 4.44 2.38 4.62 3.88 1.21 -18.28%
DPS 0.00 3.00 1.00 0.52 0.00 0.00 0.00 -
NAPS 0.9325 0.8871 0.8031 0.2532 0.2437 0.1887 0.2548 24.12%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.72 0.67 0.70 0.84 0.85 0.80 0.76 -
P/RPS 0.05 0.05 0.05 0.03 0.04 0.06 0.11 -12.30%
P/EPS 200.00 152.27 15.77 18.54 9.64 10.81 54.29 24.26%
EY 0.50 0.66 6.34 5.39 10.38 9.25 1.84 -19.51%
DY 0.00 4.48 1.43 1.19 0.00 0.00 0.00 -
P/NAPS 0.78 0.76 0.87 1.74 1.83 2.22 2.59 -18.12%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 28/11/06 25/11/05 29/11/04 19/11/03 27/11/02 27/11/01 -
Price 0.70 0.67 0.79 0.83 0.85 0.89 0.92 -
P/RPS 0.04 0.05 0.05 0.03 0.04 0.07 0.13 -17.82%
P/EPS 194.44 152.27 17.79 18.32 9.64 12.03 65.71 19.80%
EY 0.51 0.66 5.62 5.46 10.38 8.31 1.52 -16.63%
DY 0.00 4.48 1.27 1.20 0.00 0.00 0.00 -
P/NAPS 0.76 0.76 0.98 1.72 1.83 2.47 3.13 -21.00%

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