[DKSH] YoY TTM 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- -4.61%
YoY- 23.02%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 2,933,282 3,031,828 2,533,439 1,903,383 1,370,967 1,193,577 1,155,350 16.79%
PBT 20,707 23,524 12,148 8,627 7,539 13,299 3,238 36.22%
Tax -5,716 -6,299 -3,315 148 -406 -553 1,899 -
NP 14,991 17,225 8,833 8,775 7,133 12,746 5,137 19.53%
-
NP to SH 12,236 16,814 8,833 8,775 7,133 12,132 3,222 24.89%
-
Tax Rate 27.60% 26.78% 27.29% -1.72% 5.39% 4.16% -58.65% -
Total Cost 2,918,291 3,014,603 2,524,606 1,894,608 1,363,834 1,180,831 1,150,213 16.77%
-
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 3,154 1,574 829 825 - 886 817 25.23%
Div Payout % 25.78% 9.37% 9.40% 9.40% - 7.31% 25.36% -
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 0.51% 0.57% 0.35% 0.46% 0.52% 1.07% 0.44% -
ROE 8.84% 13.31% 20.55% 24.23% 25.92% 29.14% 1.37% -
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 1,860.82 1,925.09 3,052.34 2,306.49 1,658.98 835.01 102.52 62.07%
EPS 7.76 10.68 10.64 10.63 8.63 8.49 0.29 72.90%
DPS 2.00 1.00 1.00 1.00 0.00 0.62 0.07 74.80%
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 1,860.53 1,923.04 1,606.92 1,207.29 869.58 757.07 732.82 16.79%
EPS 7.76 10.66 5.60 5.57 4.52 7.70 2.04 24.92%
DPS 2.00 1.00 0.53 0.52 0.00 0.56 0.52 25.15%
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 0.04 0.04 0.03 0.04 0.06 0.10 1.17 -43.01%
P/EPS 8.63 7.49 8.46 8.28 11.47 10.01 419.74 -47.64%
EY 11.59 13.35 11.82 12.08 8.72 9.99 0.24 90.77%
DY 2.99 1.25 1.11 1.14 0.00 0.73 0.06 91.77%
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 0.03 0.04 0.02 0.04 0.06 0.11 1.12 -45.28%
P/EPS 7.99 6.93 6.67 8.46 11.35 10.37 402.25 -47.94%
EY 12.52 14.43 14.99 11.81 8.81 9.64 0.25 91.93%
DY 3.23 1.35 1.41 1.11 0.00 0.70 0.06 94.25%
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