[DKSH] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 32.52%
YoY- -4.16%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 3,055,187 2,646,143 2,117,875 1,436,716 1,219,329 1,165,788 280,390 -2.50%
PBT 23,116 12,639 10,042 9,634 11,224 7,736 -1,939 -
Tax -5,650 -5,647 -161 -181 -747 -232 1,939 -
NP 17,466 6,992 9,881 9,453 10,477 7,504 0 -100.00%
-
NP to SH 16,362 6,992 9,881 9,453 9,863 7,504 -1,915 -
-
Tax Rate 24.44% 44.68% 1.60% 1.88% 6.66% 3.00% - -
Total Cost 3,037,721 2,639,151 2,107,994 1,427,263 1,208,852 1,158,284 280,390 -2.50%
-
Net Worth 126,729 39,831 38,449 29,709 2,570 35,061 27,288 -1.61%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 3,153 829 825 - 886 817 - -100.00%
Div Payout % 19.27% 11.87% 8.35% - 8.99% 10.89% - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 126,729 39,831 38,449 29,709 2,570 35,061 27,288 -1.61%
NOSH 157,820 82,500 82,723 82,525 8,749 147,937 47,875 -1.26%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 0.57% 0.26% 0.47% 0.66% 0.86% 0.64% 0.00% -
ROE 12.91% 17.55% 25.70% 31.82% 383.66% 21.40% -7.02% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 1,935.86 3,207.45 2,560.20 1,740.93 13,935.19 788.03 585.67 -1.26%
EPS 10.37 8.48 11.94 11.45 112.72 5.07 -4.00 -
DPS 2.00 1.00 1.00 0.00 10.13 0.55 0.00 -100.00%
NAPS 0.803 0.4828 0.4648 0.36 0.2938 0.237 0.57 -0.36%
Adjusted Per Share Value based on latest NOSH - 82,525
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 1,937.86 1,678.41 1,343.33 911.29 773.40 739.44 177.85 -2.50%
EPS 10.38 4.43 6.27 6.00 6.26 4.76 -1.21 -
DPS 2.00 0.53 0.52 0.00 0.56 0.52 0.00 -100.00%
NAPS 0.8038 0.2526 0.2439 0.1884 0.0163 0.2224 0.1731 -1.61%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.70 0.84 0.85 0.80 0.76 0.95 0.00 -
P/RPS 0.04 0.03 0.03 0.05 0.01 0.12 0.00 -100.00%
P/EPS 6.75 9.91 7.12 6.98 0.67 18.73 0.00 -100.00%
EY 14.81 10.09 14.05 14.32 148.32 5.34 0.00 -100.00%
DY 2.85 1.19 1.18 0.00 13.33 0.58 0.00 -100.00%
P/NAPS 0.87 1.74 1.83 2.22 2.59 4.01 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 25/11/05 29/11/04 19/11/03 27/11/02 27/11/01 20/10/00 - -
Price 0.79 0.83 0.85 0.89 0.92 1.00 0.00 -
P/RPS 0.04 0.03 0.03 0.05 0.01 0.13 0.00 -100.00%
P/EPS 7.62 9.79 7.12 7.77 0.82 19.71 0.00 -100.00%
EY 13.12 10.21 14.05 12.87 122.52 5.07 0.00 -100.00%
DY 2.53 1.20 1.18 0.00 11.01 0.55 0.00 -100.00%
P/NAPS 0.98 1.72 1.83 2.47 3.13 4.22 0.00 -100.00%

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