[DKSH] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 95.89%
YoY- 45.74%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 753,608 732,884 709,525 596,821 382,329 316,580 290,828 17.18%
PBT 2,298 4,077 4,485 3,994 2,579 484 2,559 -1.77%
Tax -400 -2,153 -2,802 -470 -161 -386 -192 13.00%
NP 1,898 1,924 1,683 3,524 2,418 98 2,367 -3.61%
-
NP to SH 1,298 1,231 1,683 3,524 2,418 98 2,367 -9.52%
-
Tax Rate 17.41% 52.81% 62.47% 11.77% 6.24% 79.75% 7.50% -
Total Cost 751,710 730,960 707,842 593,297 379,911 316,482 288,461 17.29%
-
Net Worth 140,358 126,729 39,831 38,449 29,709 2,570 35,061 25.99%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 4,748 1,578 - - - - - -
Div Payout % 365.85% 128.21% - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 140,358 126,729 39,831 38,449 29,709 2,570 35,061 25.99%
NOSH 158,292 157,820 82,500 82,723 82,525 8,749 147,937 1.13%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 0.25% 0.26% 0.24% 0.59% 0.63% 0.03% 0.81% -
ROE 0.92% 0.97% 4.23% 9.17% 8.14% 3.81% 6.75% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 476.09 464.38 860.03 721.47 463.29 3,618.06 196.59 15.87%
EPS 0.82 0.78 2.04 4.26 2.93 -1.12 1.60 -10.53%
DPS 3.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8867 0.803 0.4828 0.4648 0.36 0.2938 0.237 24.58%
Adjusted Per Share Value based on latest NOSH - 82,723
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 478.00 464.86 450.04 378.55 242.51 200.80 184.47 17.18%
EPS 0.82 0.78 1.07 2.24 1.53 0.06 1.50 -9.57%
DPS 3.01 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8903 0.8038 0.2526 0.2439 0.1884 0.0163 0.2224 25.99%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.67 0.70 0.84 0.85 0.80 0.76 0.95 -
P/RPS 0.14 0.15 0.10 0.12 0.17 0.02 0.48 -18.55%
P/EPS 81.71 89.74 41.18 19.95 27.30 67.86 59.38 5.46%
EY 1.22 1.11 2.43 5.01 3.66 1.47 1.68 -5.19%
DY 4.48 1.43 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.87 1.74 1.83 2.22 2.59 4.01 -24.20%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/11/06 25/11/05 29/11/04 19/11/03 27/11/02 27/11/01 20/10/00 -
Price 0.67 0.79 0.83 0.85 0.89 0.92 1.00 -
P/RPS 0.14 0.17 0.10 0.12 0.19 0.03 0.51 -19.37%
P/EPS 81.71 101.28 40.69 19.95 30.38 82.14 62.50 4.56%
EY 1.22 0.99 2.46 5.01 3.29 1.22 1.60 -4.41%
DY 4.48 1.27 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.98 1.72 1.83 2.47 3.13 4.22 -24.84%

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