[DKSH] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 46.19%
YoY- -185.6%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 3,630,484 3,371,767 3,330,177 3,198,336 3,154,224 2,988,296 2,973,734 14.21%
PBT -38,128 10,595 11,737 5,948 188 17,081 5,729 -
Tax -6,748 -5,589 -7,580 -6,118 -4,044 -4,872 -2,537 91.85%
NP -44,876 5,006 4,157 -170 -3,856 12,209 3,192 -
-
NP to SH -48,388 1,446 764 -3,450 -6,412 8,607 925 -
-
Tax Rate - 52.75% 64.58% 102.86% 2,151.06% 28.52% 44.28% -
Total Cost 3,675,360 3,366,761 3,326,020 3,198,506 3,158,080 2,976,087 2,970,542 15.23%
-
Net Worth 134,864 146,454 147,022 143,871 146,438 148,459 139,856 -2.39%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 4,715 - 3,165 - 4,728 6,309 -
Div Payout % - 326.09% - 0.00% - 54.93% 681.82% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 134,864 146,454 147,022 143,871 146,438 148,459 139,856 -2.39%
NOSH 157,718 157,173 159,166 158,256 157,156 157,600 157,727 -0.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -1.24% 0.15% 0.12% -0.01% -0.12% 0.41% 0.11% -
ROE -35.88% 0.99% 0.52% -2.40% -4.38% 5.80% 0.66% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 2,301.88 2,145.25 2,092.26 2,020.98 2,007.05 1,896.12 1,885.37 14.21%
EPS -30.68 0.92 0.48 -2.18 -4.08 5.46 0.59 -
DPS 0.00 3.00 0.00 2.00 0.00 3.00 4.00 -
NAPS 0.8551 0.9318 0.9237 0.9091 0.9318 0.942 0.8867 -2.38%
Adjusted Per Share Value based on latest NOSH - 152,500
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 2,302.76 2,138.66 2,112.28 2,028.65 2,000.67 1,895.43 1,886.19 14.21%
EPS -30.69 0.92 0.48 -2.19 -4.07 5.46 0.59 -
DPS 0.00 2.99 0.00 2.01 0.00 3.00 4.00 -
NAPS 0.8554 0.9289 0.9325 0.9126 0.9288 0.9417 0.8871 -2.39%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.65 0.68 0.72 0.90 0.73 0.65 0.67 -
P/RPS 0.03 0.03 0.03 0.04 0.04 0.03 0.04 -17.43%
P/EPS -2.12 73.91 150.00 -41.28 -17.89 11.90 114.20 -
EY -47.20 1.35 0.67 -2.42 -5.59 8.40 0.88 -
DY 0.00 4.41 0.00 2.22 0.00 4.62 5.97 -
P/NAPS 0.76 0.73 0.78 0.99 0.78 0.69 0.76 0.00%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 28/02/08 28/11/07 29/08/07 22/05/07 27/02/07 28/11/06 -
Price 0.65 0.65 0.70 0.72 0.70 0.69 0.67 -
P/RPS 0.03 0.03 0.03 0.04 0.03 0.04 0.04 -17.43%
P/EPS -2.12 70.65 145.83 -33.03 -17.16 12.63 114.20 -
EY -47.20 1.42 0.69 -3.03 -5.83 7.91 0.88 -
DY 0.00 4.62 0.00 2.78 0.00 4.35 5.97 -
P/NAPS 0.76 0.70 0.76 0.79 0.75 0.73 0.76 0.00%

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