[DKSH] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 44.52%
YoY- 21.06%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 2,017,381 1,307,856 660,365 2,357,303 1,728,541 1,131,720 553,127 136.38%
PBT 7,171 2,686 1,868 13,919 8,451 4,457 2,257 115.66%
Tax -3,425 -623 -469 -3,382 -1,160 -690 -289 417.47%
NP 3,746 2,063 1,399 10,537 7,291 3,767 1,968 53.40%
-
NP to SH 3,746 2,063 1,399 10,537 7,291 3,767 1,968 53.40%
-
Tax Rate 47.76% 23.19% 25.11% 24.30% 13.73% 15.48% 12.80% -
Total Cost 2,013,635 1,305,793 658,966 2,346,766 1,721,250 1,127,953 551,159 136.65%
-
Net Worth 39,924 42,728 42,176 40,685 38,422 36,257 34,497 10.20%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 826 825 - - - - - -
Div Payout % 22.08% 40.00% - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 39,924 42,728 42,176 40,685 38,422 36,257 34,497 10.20%
NOSH 82,693 82,520 82,781 82,643 82,664 82,609 82,689 0.00%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 0.19% 0.16% 0.21% 0.45% 0.42% 0.33% 0.36% -
ROE 9.38% 4.83% 3.32% 25.90% 18.98% 10.39% 5.70% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 2,439.60 1,584.90 797.72 2,852.39 2,091.03 1,369.96 668.92 136.37%
EPS 4.53 2.50 1.69 12.75 8.82 4.56 2.38 53.40%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4828 0.5178 0.5095 0.4923 0.4648 0.4389 0.4172 10.19%
Adjusted Per Share Value based on latest NOSH - 82,595
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 1,279.59 829.55 418.86 1,495.20 1,096.39 717.83 350.84 136.38%
EPS 2.38 1.31 0.89 6.68 4.62 2.39 1.25 53.43%
DPS 0.52 0.52 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2532 0.271 0.2675 0.2581 0.2437 0.23 0.2188 10.19%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.84 0.90 0.95 0.87 0.85 0.88 0.75 -
P/RPS 0.03 0.06 0.12 0.03 0.04 0.06 0.11 -57.84%
P/EPS 18.54 36.00 56.21 6.82 9.64 19.30 31.51 -29.71%
EY 5.39 2.78 1.78 14.66 10.38 5.18 3.17 42.32%
DY 1.19 1.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.74 1.86 1.77 1.83 2.01 1.80 -2.22%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 27/08/04 25/05/04 26/02/04 19/11/03 28/08/03 27/05/03 -
Price 0.83 0.71 0.96 0.90 0.85 0.90 0.80 -
P/RPS 0.03 0.04 0.12 0.03 0.04 0.07 0.12 -60.21%
P/EPS 18.32 28.40 56.80 7.06 9.64 19.74 33.61 -33.19%
EY 5.46 3.52 1.76 14.17 10.38 5.07 2.98 49.56%
DY 1.20 1.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.37 1.88 1.83 1.83 2.05 1.92 -7.05%

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