[DKSH] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 29.03%
YoY- 19.25%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 2,615,712 2,641,460 2,357,303 2,304,721 2,263,440 2,212,508 1,484,397 45.94%
PBT 5,372 7,472 13,919 11,268 8,914 9,028 8,552 -26.67%
Tax -1,246 -1,876 -3,382 -1,546 -1,380 -1,156 152 -
NP 4,126 5,596 10,537 9,721 7,534 7,872 8,704 -39.23%
-
NP to SH 4,126 5,596 10,537 9,721 7,534 7,872 8,704 -39.23%
-
Tax Rate 23.19% 25.11% 24.30% 13.72% 15.48% 12.80% -1.78% -
Total Cost 2,611,586 2,635,864 2,346,766 2,295,000 2,255,906 2,204,636 1,475,693 46.36%
-
Net Worth 42,728 42,176 40,685 38,422 36,257 34,497 31,532 22.47%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 1,650 - - - - - - -
Div Payout % 40.00% - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 42,728 42,176 40,685 38,422 36,257 34,497 31,532 22.47%
NOSH 82,520 82,781 82,643 82,664 82,609 82,689 82,676 -0.12%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 0.16% 0.21% 0.45% 0.42% 0.33% 0.36% 0.59% -
ROE 9.66% 13.27% 25.90% 25.30% 20.78% 22.82% 27.60% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 3,169.79 3,190.90 2,852.39 2,788.05 2,739.92 2,675.70 1,795.43 46.12%
EPS 5.00 6.76 12.75 11.76 9.12 9.52 10.53 -39.16%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5178 0.5095 0.4923 0.4648 0.4389 0.4172 0.3814 22.63%
Adjusted Per Share Value based on latest NOSH - 82,723
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 1,659.10 1,675.44 1,495.20 1,461.85 1,435.66 1,403.36 941.53 45.94%
EPS 2.62 3.55 6.68 6.17 4.78 4.99 5.52 -39.18%
DPS 1.05 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.271 0.2675 0.2581 0.2437 0.23 0.2188 0.20 22.47%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.90 0.95 0.87 0.85 0.88 0.75 0.91 -
P/RPS 0.03 0.03 0.03 0.03 0.03 0.03 0.05 -28.88%
P/EPS 18.00 14.05 6.82 7.23 9.65 7.88 8.64 63.19%
EY 5.56 7.12 14.66 13.84 10.36 12.69 11.57 -38.67%
DY 2.22 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.86 1.77 1.83 2.01 1.80 2.39 -19.08%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 25/05/04 26/02/04 19/11/03 28/08/03 27/05/03 26/02/03 -
Price 0.71 0.96 0.90 0.85 0.90 0.80 0.80 -
P/RPS 0.02 0.03 0.03 0.03 0.03 0.03 0.04 -37.03%
P/EPS 14.20 14.20 7.06 7.23 9.87 8.40 7.60 51.75%
EY 7.04 7.04 14.17 13.84 10.13 11.90 13.16 -34.12%
DY 2.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.88 1.83 1.83 2.05 1.92 2.10 -24.79%

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