[DKSH] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 144.05%
YoY- 28.48%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 3,808,558 3,536,468 3,217,962 2,879,715 2,678,712 2,749,392 2,497,633 7.27%
PBT 59,042 55,434 50,443 28,145 18,376 -4,931 8,803 37.28%
Tax -9,016 -16,094 -13,765 -7,985 -2,419 -4,484 -5,685 7.98%
NP 50,026 39,340 36,678 20,160 15,957 -9,415 3,118 58.74%
-
NP to SH 46,816 36,452 32,907 17,518 13,635 -12,228 573 108.16%
-
Tax Rate 15.27% 29.03% 27.29% 28.37% 13.16% - 64.58% -
Total Cost 3,758,532 3,497,128 3,181,284 2,859,555 2,662,755 2,758,807 2,494,515 7.06%
-
Net Worth 319,528 254,491 210,934 174,427 154,524 131,120 147,022 13.79%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 18,133 11,036 7,094 5,439 4,728 4,727 - -
Div Payout % 38.73% 30.28% 21.56% 31.05% 34.68% 0.00% - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 319,528 254,491 210,934 174,427 154,524 131,120 147,022 13.79%
NOSH 157,682 157,658 157,660 157,653 157,630 157,577 159,166 -0.15%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 1.31% 1.11% 1.14% 0.70% 0.60% -0.34% 0.12% -
ROE 14.65% 14.32% 15.60% 10.04% 8.82% -9.33% 0.39% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 2,415.33 2,243.13 2,041.07 1,826.61 1,699.37 1,744.79 1,569.19 7.44%
EPS 29.69 23.12 20.87 11.11 8.65 -7.76 0.36 108.49%
DPS 11.50 7.00 4.50 3.45 3.00 3.00 0.00 -
NAPS 2.0264 1.6142 1.3379 1.1064 0.9803 0.8321 0.9237 13.97%
Adjusted Per Share Value based on latest NOSH - 157,747
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 2,415.71 2,243.13 2,041.10 1,826.56 1,699.06 1,743.90 1,584.21 7.27%
EPS 29.69 23.12 20.87 11.11 8.65 -7.76 0.36 108.49%
DPS 11.50 7.00 4.50 3.45 3.00 3.00 0.00 -
NAPS 2.0267 1.6142 1.3379 1.1064 0.9801 0.8317 0.9325 13.79%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 5.90 2.14 1.46 0.70 0.60 0.60 0.72 -
P/RPS 0.24 0.10 0.07 0.04 0.04 0.03 0.05 29.84%
P/EPS 19.87 9.26 7.00 6.30 6.94 -7.73 200.00 -31.92%
EY 5.03 10.80 14.30 15.87 14.42 -12.93 0.50 46.87%
DY 1.95 3.27 3.08 4.93 5.00 5.00 0.00 -
P/NAPS 2.91 1.33 1.09 0.63 0.61 0.72 0.78 24.51%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/13 23/11/12 29/11/11 25/11/10 25/11/09 27/11/08 28/11/07 -
Price 6.42 2.17 2.06 0.90 0.53 0.35 0.70 -
P/RPS 0.27 0.10 0.10 0.05 0.03 0.02 0.04 37.43%
P/EPS 21.62 9.39 9.87 8.10 6.13 -4.51 194.44 -30.63%
EY 4.62 10.65 10.13 12.35 16.32 -22.17 0.51 44.33%
DY 1.79 3.23 2.18 3.83 5.66 8.57 0.00 -
P/NAPS 3.17 1.34 1.54 0.81 0.54 0.42 0.76 26.84%

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