[DKSH] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 13.36%
YoY- -31.02%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 3,760,681 3,551,906 3,623,526 3,255,628 2,954,006 3,055,187 2,646,143 6.03%
PBT 40,788 33,018 -3,139 21,587 18,928 23,116 12,639 21.55%
Tax -11,487 -1,907 -4,388 -8,654 -3,963 -5,650 -5,647 12.55%
NP 29,301 31,111 -7,527 12,933 14,965 17,466 6,992 26.95%
-
NP to SH 25,108 26,919 -11,355 8,486 12,303 16,362 6,992 23.73%
-
Tax Rate 28.16% 5.78% - 40.09% 20.94% 24.44% 44.68% -
Total Cost 3,731,380 3,520,795 3,631,053 3,242,695 2,939,041 3,037,721 2,639,151 5.93%
-
Net Worth 174,531 154,662 129,405 145,387 140,358 126,729 39,831 27.90%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 10,882 9,468 9,384 9,296 6,325 3,153 829 53.55%
Div Payout % 43.34% 35.18% 0.00% 109.56% 51.41% 19.27% 11.87% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 174,531 154,662 129,405 145,387 140,358 126,729 39,831 27.90%
NOSH 157,747 157,770 155,517 157,397 158,292 157,820 82,500 11.40%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 0.78% 0.88% -0.21% 0.40% 0.51% 0.57% 0.26% -
ROE 14.39% 17.41% -8.77% 5.84% 8.77% 12.91% 17.55% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 2,383.99 2,251.32 2,329.98 2,068.41 1,866.17 1,935.86 3,207.45 -4.82%
EPS 15.92 17.06 -7.30 5.39 7.77 10.37 8.48 11.06%
DPS 6.90 6.00 6.03 5.91 4.00 2.00 1.00 37.95%
NAPS 1.1064 0.9803 0.8321 0.9237 0.8867 0.803 0.4828 14.81%
Adjusted Per Share Value based on latest NOSH - 157,397
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 2,385.34 2,252.92 2,298.34 2,064.99 1,873.68 1,937.86 1,678.41 6.03%
EPS 15.93 17.07 -7.20 5.38 7.80 10.38 4.43 23.76%
DPS 6.90 6.01 5.95 5.90 4.01 2.00 0.53 53.34%
NAPS 1.107 0.981 0.8208 0.9222 0.8903 0.8038 0.2526 27.90%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.70 0.60 0.60 0.72 0.67 0.70 0.84 -
P/RPS 0.03 0.03 0.03 0.03 0.04 0.04 0.03 0.00%
P/EPS 4.40 3.52 -8.22 13.35 8.62 6.75 9.91 -12.65%
EY 22.74 28.44 -12.17 7.49 11.60 14.81 10.09 14.49%
DY 9.86 10.00 10.06 8.20 5.97 2.85 1.19 42.22%
P/NAPS 0.63 0.61 0.72 0.78 0.76 0.87 1.74 -15.56%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 25/11/09 27/11/08 28/11/07 28/11/06 25/11/05 29/11/04 -
Price 0.90 0.53 0.35 0.70 0.67 0.79 0.83 -
P/RPS 0.04 0.02 0.02 0.03 0.04 0.04 0.03 4.90%
P/EPS 5.65 3.11 -4.79 12.98 8.62 7.62 9.79 -8.75%
EY 17.69 32.19 -20.86 7.70 11.60 13.12 10.21 9.58%
DY 7.67 11.32 17.24 8.44 5.97 2.53 1.20 36.20%
P/NAPS 0.81 0.54 0.42 0.76 0.76 0.98 1.72 -11.79%

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