[DKSH] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
09-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -16.82%
YoY- -42.4%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,203,637 1,042,787 987,895 880,966 873,194 874,134 757,995 8.00%
PBT 46,685 17,244 17,411 12,643 14,642 1,792 12,784 24.06%
Tax -4,215 -5,050 -5,537 -3,441 512 96 -2,969 6.00%
NP 42,470 12,194 11,874 9,202 15,154 1,888 9,815 27.62%
-
NP to SH 41,310 11,191 10,445 7,651 13,284 873 7,913 31.67%
-
Tax Rate 9.03% 29.29% 31.80% 27.22% -3.50% -5.36% 23.22% -
Total Cost 1,161,167 1,030,593 976,021 871,764 858,040 872,246 748,180 7.59%
-
Net Worth 290,860 229,078 184,998 162,295 144,632 147,902 147,629 11.95%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 290,860 229,078 184,998 162,295 144,632 147,902 147,629 11.95%
NOSH 157,681 157,605 157,740 157,752 157,637 158,727 157,589 0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 3.53% 1.17% 1.20% 1.04% 1.74% 0.22% 1.29% -
ROE 14.20% 4.89% 5.65% 4.71% 9.18% 0.59% 5.36% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 763.33 661.65 626.28 558.45 553.93 550.71 480.99 7.99%
EPS 26.20 7.10 6.63 4.85 8.43 0.55 5.02 31.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8446 1.4535 1.1728 1.0288 0.9175 0.9318 0.9368 11.94%
Adjusted Per Share Value based on latest NOSH - 157,752
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 763.45 661.42 626.61 558.78 553.85 554.45 480.78 8.00%
EPS 26.20 7.10 6.63 4.85 8.43 0.55 5.02 31.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8449 1.453 1.1734 1.0294 0.9174 0.9381 0.9364 11.95%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.25 1.56 1.05 0.72 0.47 0.68 0.65 -
P/RPS 0.29 0.24 0.17 0.13 0.08 0.12 0.14 12.89%
P/EPS 8.59 21.97 15.86 14.85 5.58 123.64 12.94 -6.59%
EY 11.64 4.55 6.31 6.74 17.93 0.81 7.73 7.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.07 0.90 0.70 0.51 0.73 0.69 9.95%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 24/02/12 25/02/11 09/03/10 25/02/09 28/02/08 27/02/07 -
Price 2.87 1.86 0.81 0.65 0.77 0.65 0.69 -
P/RPS 0.38 0.28 0.13 0.12 0.14 0.12 0.14 18.08%
P/EPS 10.95 26.19 12.23 13.40 9.14 118.18 13.74 -3.70%
EY 9.13 3.82 8.17 7.46 10.94 0.85 7.28 3.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.28 0.69 0.63 0.84 0.70 0.74 13.22%

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