[DKSH] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 176.6%
YoY- -90.09%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 3,198,336 3,154,224 2,988,296 2,973,734 2,953,386 2,960,336 3,027,615 3.73%
PBT 5,948 188 17,081 5,729 3,998 10,996 28,005 -64.50%
Tax -6,118 -4,044 -4,872 -2,537 -3,006 -3,120 -6,816 -6.96%
NP -170 -3,856 12,209 3,192 992 7,876 21,189 -
-
NP to SH -3,450 -6,412 8,607 925 -1,208 5,844 18,610 -
-
Tax Rate 102.86% 2,151.06% 28.52% 44.28% 75.19% 28.37% 24.34% -
Total Cost 3,198,506 3,158,080 2,976,087 2,970,542 2,952,394 2,952,460 3,006,426 4.22%
-
Net Worth 143,871 146,438 148,459 139,856 139,619 143,445 142,539 0.62%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 3,165 - 4,728 6,309 3,178 - 1,577 59.31%
Div Payout % 0.00% - 54.93% 681.82% 0.00% - 8.47% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 143,871 146,438 148,459 139,856 139,619 143,445 142,539 0.62%
NOSH 158,256 157,156 157,600 157,727 158,947 157,096 157,711 0.23%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -0.01% -0.12% 0.41% 0.11% 0.03% 0.27% 0.70% -
ROE -2.40% -4.38% 5.80% 0.66% -0.87% 4.07% 13.06% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 2,020.98 2,007.05 1,896.12 1,885.37 1,858.09 1,884.40 1,919.71 3.49%
EPS -2.18 -4.08 5.46 0.59 -0.76 3.72 11.80 -
DPS 2.00 0.00 3.00 4.00 2.00 0.00 1.00 58.94%
NAPS 0.9091 0.9318 0.942 0.8867 0.8784 0.9131 0.9038 0.39%
Adjusted Per Share Value based on latest NOSH - 158,292
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 2,028.65 2,000.67 1,895.43 1,886.19 1,873.29 1,877.69 1,920.37 3.73%
EPS -2.19 -4.07 5.46 0.59 -0.77 3.71 11.80 -
DPS 2.01 0.00 3.00 4.00 2.02 0.00 1.00 59.47%
NAPS 0.9126 0.9288 0.9417 0.8871 0.8856 0.9098 0.9041 0.62%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.90 0.73 0.65 0.67 0.67 0.65 0.71 -
P/RPS 0.04 0.04 0.03 0.04 0.04 0.03 0.04 0.00%
P/EPS -41.28 -17.89 11.90 114.20 -88.16 17.47 6.02 -
EY -2.42 -5.59 8.40 0.88 -1.13 5.72 16.62 -
DY 2.22 0.00 4.62 5.97 2.99 0.00 1.41 35.45%
P/NAPS 0.99 0.78 0.69 0.76 0.76 0.71 0.79 16.28%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 22/05/07 27/02/07 28/11/06 30/08/06 29/05/06 27/02/06 -
Price 0.72 0.70 0.69 0.67 0.62 0.69 0.65 -
P/RPS 0.04 0.03 0.04 0.04 0.03 0.04 0.03 21.20%
P/EPS -33.03 -17.16 12.63 114.20 -81.58 18.55 5.51 -
EY -3.03 -5.83 7.91 0.88 -1.23 5.39 18.15 -
DY 2.78 0.00 4.35 5.97 3.23 0.00 1.54 48.41%
P/NAPS 0.79 0.75 0.73 0.76 0.71 0.76 0.72 6.39%

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