[DKSH] YoY 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- -8.59%
YoY- -19.07%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 736,609 780,453 647,491 578,593 358,233 319,450 299,027 16.20%
PBT -750 6,148 818 2,200 2,675 2,262 1,298 -
Tax -723 -1,721 -154 -401 -452 168 -171 27.14%
NP -1,473 4,427 664 1,799 2,223 2,430 1,127 -
-
NP to SH -2,065 4,016 664 1,799 2,223 2,430 1,127 -
-
Tax Rate - 27.99% 18.83% 18.23% 16.90% -7.43% 13.17% -
Total Cost 738,082 776,026 646,827 576,794 356,010 317,020 297,900 16.31%
-
Net Worth 138,465 126,370 42,977 36,219 27,518 41,638 235,543 -8.47%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 1,576 1,574 829 - - - - -
Div Payout % 0.00% 39.22% 125.00% - - - - -
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 138,465 126,370 42,977 36,219 27,518 41,638 235,543 -8.47%
NOSH 157,633 157,490 82,999 82,522 82,639 142,941 1,126,999 -27.94%
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 -0.20% 0.57% 0.10% 0.31% 0.62% 0.76% 0.38% -
ROE -1.49% 3.18% 1.54% 4.97% 8.08% 5.84% 0.48% -
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 467.29 495.56 780.11 701.13 433.49 223.48 26.53 61.26%
EPS -1.31 2.55 0.80 2.18 2.69 1.70 0.10 -
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 467.22 495.03 410.69 366.99 227.22 202.62 189.67 16.20%
EPS -1.31 2.55 0.42 1.14 1.41 1.54 0.71 -
DPS 1.00 1.00 0.53 0.00 0.00 0.00 0.00 -
NAPS 0.8783 0.8015 0.2726 0.2297 0.1745 0.2641 1.494 -8.46%
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 0.14 0.16 0.12 0.13 0.23 0.38 4.52 -43.94%
P/EPS -51.15 31.37 112.50 40.37 36.80 50.00 1,200.00 -
EY -1.96 3.19 0.89 2.48 2.72 2.00 0.08 -
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 0.13 0.15 0.09 0.13 0.23 0.39 4.33 -44.23%
P/EPS -47.33 29.02 88.75 41.28 36.43 51.76 1,150.00 -
EY -2.11 3.45 1.13 2.42 2.74 1.93 0.09 -
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