[DKSH] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -33.2%
YoY- -27.23%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 3,569,176 3,598,134 3,110,771 2,933,282 3,031,828 2,533,439 1,903,383 11.03%
PBT 27,782 -1,772 18,056 20,707 23,524 12,148 8,627 21.49%
Tax -5,298 -4,204 -6,428 -5,716 -6,299 -3,315 148 -
NP 22,484 -5,976 11,628 14,991 17,225 8,833 8,775 16.96%
-
NP to SH 18,172 -9,508 7,486 12,236 16,814 8,833 8,775 12.88%
-
Tax Rate 19.07% - 35.60% 27.60% 26.78% 27.29% -1.72% -
Total Cost 3,546,692 3,604,110 3,099,143 2,918,291 3,014,603 2,524,606 1,894,608 11.00%
-
Net Worth 156,594 130,430 138,637 138,465 126,370 42,977 36,219 27.60%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 9,401 9,440 9,323 3,154 1,574 829 825 49.95%
Div Payout % 51.73% 0.00% 124.55% 25.78% 9.37% 9.40% 9.40% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 156,594 130,430 138,637 138,465 126,370 42,977 36,219 27.60%
NOSH 157,857 157,297 152,500 157,633 157,490 82,999 82,522 11.40%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 0.63% -0.17% 0.37% 0.51% 0.57% 0.35% 0.46% -
ROE 11.60% -7.29% 5.40% 8.84% 13.31% 20.55% 24.23% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 2,261.02 2,287.47 2,039.85 1,860.82 1,925.09 3,052.34 2,306.49 -0.33%
EPS 11.51 -6.04 4.91 7.76 10.68 10.64 10.63 1.33%
DPS 6.00 6.00 6.11 2.00 1.00 1.00 1.00 34.76%
NAPS 0.992 0.8292 0.9091 0.8784 0.8024 0.5178 0.4389 14.54%
Adjusted Per Share Value based on latest NOSH - 157,633
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 2,263.87 2,282.24 1,973.11 1,860.53 1,923.04 1,606.92 1,207.29 11.03%
EPS 11.53 -6.03 4.75 7.76 10.66 5.60 5.57 12.87%
DPS 5.96 5.99 5.91 2.00 1.00 0.53 0.52 50.09%
NAPS 0.9933 0.8273 0.8794 0.8783 0.8015 0.2726 0.2297 27.61%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.69 0.52 0.90 0.67 0.80 0.90 0.88 -
P/RPS 0.03 0.02 0.04 0.04 0.04 0.03 0.04 -4.67%
P/EPS 5.99 -8.60 18.33 8.63 7.49 8.46 8.28 -5.24%
EY 16.68 -11.62 5.45 11.59 13.35 11.82 12.08 5.51%
DY 8.70 11.54 6.79 2.99 1.25 1.11 1.14 40.27%
P/NAPS 0.70 0.63 0.99 0.76 1.00 1.74 2.01 -16.10%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 28/08/08 29/08/07 30/08/06 26/08/05 27/08/04 28/08/03 -
Price 0.69 0.62 0.72 0.62 0.74 0.71 0.90 -
P/RPS 0.03 0.03 0.04 0.03 0.04 0.02 0.04 -4.67%
P/EPS 5.99 -10.26 14.67 7.99 6.93 6.67 8.46 -5.58%
EY 16.68 -9.75 6.82 12.52 14.43 14.99 11.81 5.91%
DY 8.70 9.68 8.49 3.23 1.35 1.41 1.11 40.89%
P/NAPS 0.70 0.75 0.79 0.71 0.92 1.37 2.05 -16.38%

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