[DKSH] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
19-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 51.84%
YoY- 330.11%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 4,260,749 4,290,616 4,252,852 4,285,248 3,867,610 3,839,620 3,788,190 8.12%
PBT 67,687 67,257 68,308 63,748 45,556 37,526 26,900 84.68%
Tax -18,815 -18,353 -18,808 -17,152 -13,522 -10,646 -8,976 63.56%
NP 48,872 48,904 49,500 46,596 32,034 26,880 17,924 94.81%
-
NP to SH 44,098 43,876 44,876 42,460 27,963 23,357 14,356 110.88%
-
Tax Rate 27.80% 27.29% 27.53% 26.91% 29.68% 28.37% 33.37% -
Total Cost 4,211,877 4,241,712 4,203,352 4,238,652 3,835,576 3,812,740 3,770,266 7.64%
-
Net Worth 229,139 210,934 200,409 195,728 184,934 174,427 163,927 24.93%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 7,094 9,459 14,189 - 5,440 7,252 10,868 -24.69%
Div Payout % 16.09% 21.56% 31.62% - 19.45% 31.05% 75.71% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 229,139 210,934 200,409 195,728 184,934 174,427 163,927 24.93%
NOSH 157,646 157,660 157,665 157,769 157,686 157,653 157,516 0.05%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 1.15% 1.14% 1.16% 1.09% 0.83% 0.70% 0.47% -
ROE 19.25% 20.80% 22.39% 21.69% 15.12% 13.39% 8.76% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 2,702.72 2,721.42 2,697.38 2,716.14 2,452.73 2,435.48 2,404.95 8.06%
EPS 27.97 27.83 28.46 26.92 17.72 14.81 9.02 112.20%
DPS 4.50 6.00 9.00 0.00 3.45 4.60 6.90 -24.73%
NAPS 1.4535 1.3379 1.2711 1.2406 1.1728 1.1064 1.0407 24.87%
Adjusted Per Share Value based on latest NOSH - 157,769
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 2,702.53 2,721.47 2,697.52 2,718.06 2,453.16 2,435.41 2,402.79 8.12%
EPS 27.97 27.83 28.46 26.93 17.74 14.82 9.11 110.81%
DPS 4.50 6.00 9.00 0.00 3.45 4.60 6.89 -24.66%
NAPS 1.4534 1.3379 1.2712 1.2415 1.173 1.1064 1.0398 24.93%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.56 1.46 1.47 0.95 1.05 0.70 0.90 -
P/RPS 0.06 0.05 0.05 0.03 0.04 0.03 0.04 30.94%
P/EPS 5.58 5.25 5.16 3.53 5.92 4.72 9.87 -31.55%
EY 17.93 19.06 19.36 28.33 16.89 21.17 10.13 46.17%
DY 2.88 4.11 6.12 0.00 3.29 6.57 7.67 -47.85%
P/NAPS 1.07 1.09 1.16 0.77 0.90 0.63 0.86 15.63%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 29/11/11 26/08/11 19/05/11 25/02/11 25/11/10 20/08/10 -
Price 1.86 2.06 1.46 1.25 0.81 0.90 0.70 -
P/RPS 0.07 0.08 0.05 0.05 0.03 0.04 0.03 75.64%
P/EPS 6.65 7.40 5.13 4.64 4.57 6.07 7.68 -9.12%
EY 15.04 13.51 19.50 21.53 21.89 16.46 13.02 10.06%
DY 2.42 2.91 6.16 0.00 4.26 5.11 9.86 -60.69%
P/NAPS 1.28 1.54 1.15 1.01 0.69 0.81 0.67 53.78%

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