[DKSH] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
02-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 162.42%
YoY- 24.39%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 3,071,880 3,142,052 3,162,292 2,772,607 2,689,841 2,615,712 2,641,460 10.57%
PBT 17,832 18,594 12,596 16,913 9,561 5,372 7,472 78.48%
Tax -6,341 -5,206 -5,580 -3,806 -4,566 -1,246 -1,876 125.05%
NP 11,490 13,388 7,016 13,107 4,994 4,126 5,596 61.47%
-
NP to SH 9,334 11,540 7,016 13,107 4,994 4,126 5,596 40.60%
-
Tax Rate 35.56% 28.00% 44.30% 22.50% 47.76% 23.19% 25.11% -
Total Cost 3,060,389 3,128,664 3,155,276 2,759,500 2,684,846 2,611,586 2,635,864 10.45%
-
Net Worth 126,617 126,498 122,779 77,570 39,924 42,728 42,176 107.96%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 2,102 3,153 - 951 1,102 1,650 - -
Div Payout % 22.52% 27.32% - 7.26% 22.08% 40.00% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 126,617 126,498 122,779 77,570 39,924 42,728 42,176 107.96%
NOSH 157,680 157,650 158,018 95,177 82,693 82,520 82,781 53.60%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 0.37% 0.43% 0.22% 0.47% 0.19% 0.16% 0.21% -
ROE 7.37% 9.12% 5.71% 16.90% 12.51% 9.66% 13.27% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 1,948.17 1,993.05 2,001.22 2,913.08 3,252.80 3,169.79 3,190.90 -28.00%
EPS 5.92 7.32 4.44 13.77 6.04 5.00 6.76 -8.45%
DPS 1.33 2.00 0.00 1.00 1.33 2.00 0.00 -
NAPS 0.803 0.8024 0.777 0.815 0.4828 0.5178 0.5095 35.39%
Adjusted Per Share Value based on latest NOSH - 132,592
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 1,948.44 1,992.95 2,005.79 1,758.62 1,706.12 1,659.10 1,675.44 10.57%
EPS 5.92 7.32 4.45 8.31 3.17 2.62 3.55 40.58%
DPS 1.33 2.00 0.00 0.60 0.70 1.05 0.00 -
NAPS 0.8031 0.8024 0.7788 0.492 0.2532 0.271 0.2675 107.97%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.70 0.80 0.87 0.79 0.84 0.90 0.95 -
P/RPS 0.04 0.04 0.04 0.03 0.03 0.03 0.03 21.12%
P/EPS 11.82 10.93 19.59 5.74 13.91 18.00 14.05 -10.87%
EY 8.46 9.15 5.10 17.43 7.19 5.56 7.12 12.17%
DY 1.90 2.50 0.00 1.27 1.59 2.22 0.00 -
P/NAPS 0.87 1.00 1.12 0.97 1.74 1.74 1.86 -39.71%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 26/08/05 26/05/05 02/03/05 29/11/04 27/08/04 25/05/04 -
Price 0.79 0.74 0.84 0.86 0.83 0.71 0.96 -
P/RPS 0.04 0.04 0.04 0.03 0.03 0.02 0.03 21.12%
P/EPS 13.34 10.11 18.92 6.24 13.74 14.20 14.20 -4.07%
EY 7.49 9.89 5.29 16.01 7.28 7.04 7.04 4.21%
DY 1.69 2.70 0.00 1.16 1.61 2.82 0.00 -
P/NAPS 0.98 0.92 1.08 1.06 1.72 1.37 1.88 -35.20%

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