[DKSH] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 25.46%
YoY- 103.52%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 2,212,508 1,484,397 1,460,084 1,425,468 1,418,004 1,281,619 1,253,288 46.11%
PBT 9,028 8,552 9,281 8,764 6,828 5,606 3,909 74.81%
Tax -1,156 152 -1,129 -1,372 -936 -471 -1,357 -10.14%
NP 7,872 8,704 8,152 7,392 5,892 5,135 2,552 112.04%
-
NP to SH 7,872 8,704 8,152 7,392 5,892 5,135 2,552 112.04%
-
Tax Rate 12.80% -1.78% 12.16% 15.65% 13.71% 8.40% 34.71% -
Total Cost 2,204,636 1,475,693 1,451,932 1,418,076 1,412,112 1,276,484 1,250,736 45.97%
-
Net Worth 34,497 31,532 29,743 27,533 25,934 56,076 40,166 -9.65%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - 1,945 - -
Div Payout % - - - - - 37.88% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 34,497 31,532 29,743 27,533 25,934 56,076 40,166 -9.65%
NOSH 82,689 82,676 82,621 82,684 82,752 194,507 136,714 -28.50%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 0.36% 0.59% 0.56% 0.52% 0.42% 0.40% 0.20% -
ROE 22.82% 27.60% 27.41% 26.85% 22.72% 9.16% 6.35% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 2,675.70 1,795.43 1,767.19 1,723.98 1,713.54 658.90 916.72 104.37%
EPS 9.52 10.53 9.87 8.94 7.12 2.64 -1.87 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.4172 0.3814 0.36 0.333 0.3134 0.2883 0.2938 26.36%
Adjusted Per Share Value based on latest NOSH - 82,639
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 1,403.36 941.53 926.11 904.15 899.42 812.91 794.94 46.11%
EPS 4.99 5.52 5.17 4.69 3.74 3.26 1.62 111.84%
DPS 0.00 0.00 0.00 0.00 0.00 1.23 0.00 -
NAPS 0.2188 0.20 0.1887 0.1746 0.1645 0.3557 0.2548 -9.66%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.75 0.91 0.80 0.99 0.90 0.86 0.76 -
P/RPS 0.03 0.05 0.05 0.06 0.05 0.13 0.08 -48.02%
P/EPS 7.88 8.64 8.11 11.07 12.64 32.58 40.71 -66.57%
EY 12.69 11.57 12.33 9.03 7.91 3.07 2.46 198.84%
DY 0.00 0.00 0.00 0.00 0.00 1.16 0.00 -
P/NAPS 1.80 2.39 2.22 2.97 2.87 2.98 2.59 -21.55%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 27/05/03 26/02/03 27/11/02 28/08/02 30/05/02 26/02/02 27/11/01 -
Price 0.80 0.80 0.89 0.98 0.90 0.89 0.92 -
P/RPS 0.03 0.04 0.05 0.06 0.05 0.14 0.10 -55.21%
P/EPS 8.40 7.60 9.02 10.96 12.64 33.71 49.29 -69.29%
EY 11.90 13.16 11.09 9.12 7.91 2.97 2.03 225.46%
DY 0.00 0.00 0.00 0.00 0.00 1.12 0.00 -
P/NAPS 1.92 2.10 2.47 2.94 2.87 3.09 3.13 -27.82%

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