[DKSH] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 11.13%
YoY- 31.08%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 5,085,623 4,740,105 4,260,749 3,867,610 3,559,678 3,622,586 3,371,767 7.08%
PBT 190,445 102,119 67,687 45,556 31,019 9,711 10,595 61.77%
Tax -12,103 -20,309 -18,815 -13,583 -5,860 -3,972 -5,589 13.73%
NP 178,342 81,810 48,872 31,973 25,159 5,739 5,006 81.29%
-
NP to SH 174,828 77,762 44,098 27,902 21,286 1,056 1,446 122.20%
-
Tax Rate 6.36% 19.89% 27.80% 29.82% 18.89% 40.90% 52.75% -
Total Cost 4,907,281 4,658,295 4,211,877 3,835,637 3,534,519 3,616,847 3,366,761 6.47%
-
Net Worth 449,192 290,860 229,078 184,998 162,295 144,632 147,902 20.31%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 18,134 22,075 14,187 10,882 9,468 9,384 9,296 11.76%
Div Payout % 10.37% 28.39% 32.17% 39.00% 44.48% 888.68% 642.94% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 449,192 290,860 229,078 184,998 162,295 144,632 147,902 20.31%
NOSH 157,658 157,658 157,658 157,740 157,752 157,637 158,727 -0.11%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 3.51% 1.73% 1.15% 0.83% 0.71% 0.16% 0.15% -
ROE 38.92% 26.74% 19.25% 15.08% 13.12% 0.73% 0.98% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 3,225.67 3,006.12 2,703.43 2,451.87 2,256.49 2,298.05 2,124.25 7.20%
EPS 110.89 49.32 27.98 17.69 13.49 0.67 0.91 122.49%
DPS 11.50 14.00 9.00 6.90 6.00 6.00 5.86 11.88%
NAPS 2.8491 1.8446 1.4535 1.1728 1.0288 0.9175 0.9318 20.45%
Adjusted Per Share Value based on latest NOSH - 157,740
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 3,225.73 3,006.57 2,702.53 2,453.16 2,257.85 2,297.75 2,138.66 7.08%
EPS 110.89 49.32 27.97 17.70 13.50 0.67 0.92 122.09%
DPS 11.50 14.00 9.00 6.90 6.01 5.95 5.90 11.75%
NAPS 2.8492 1.8449 1.453 1.1734 1.0294 0.9174 0.9381 20.32%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 6.45 2.25 1.56 1.05 0.72 0.47 0.68 -
P/RPS 0.20 0.07 0.06 0.04 0.03 0.02 0.03 37.14%
P/EPS 5.82 4.56 5.58 5.94 5.34 70.16 74.64 -34.61%
EY 17.19 21.92 17.94 16.85 18.74 1.43 1.34 52.94%
DY 1.78 6.22 5.77 6.57 8.33 12.77 8.61 -23.08%
P/NAPS 2.26 1.22 1.07 0.90 0.70 0.51 0.73 20.70%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 28/02/13 24/02/12 25/02/11 09/03/10 25/02/09 28/02/08 -
Price 7.00 2.87 1.86 0.81 0.65 0.77 0.65 -
P/RPS 0.22 0.10 0.07 0.03 0.03 0.03 0.03 39.34%
P/EPS 6.31 5.82 6.65 4.58 4.82 114.94 71.35 -33.22%
EY 15.84 17.18 15.04 21.84 20.76 0.87 1.40 49.77%
DY 1.64 4.88 4.84 8.52 9.23 7.79 9.01 -24.69%
P/NAPS 2.46 1.56 1.28 0.69 0.63 0.84 0.70 23.27%

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