[DKSH] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 108.64%
YoY- -26.97%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 2,678,712 1,772,125 900,622 3,622,586 2,749,392 1,825,535 907,621 105.61%
PBT 18,376 8,678 2,985 9,711 -4,931 -9,393 -9,532 -
Tax -2,419 -3,000 -1,593 -3,972 -4,484 -1,674 -1,687 27.13%
NP 15,957 5,678 1,392 5,739 -9,415 -11,067 -11,219 -
-
NP to SH 13,635 4,437 901 1,056 -12,228 -12,679 -12,097 -
-
Tax Rate 13.16% 34.57% 53.37% 40.90% - - - -
Total Cost 2,662,755 1,766,447 899,230 3,616,847 2,758,807 1,836,602 918,840 103.13%
-
Net Worth 154,524 156,637 145,740 144,984 131,120 130,764 134,864 9.48%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 4,728 4,737 - 4,746 4,727 4,730 - -
Div Payout % 34.68% 106.76% - 449.51% 0.00% 0.00% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 154,524 156,637 145,740 144,984 131,120 130,764 134,864 9.48%
NOSH 157,630 157,900 158,070 158,227 157,577 157,699 157,718 -0.03%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 0.60% 0.32% 0.15% 0.16% -0.34% -0.61% -1.24% -
ROE 8.82% 2.83% 0.62% 0.73% -9.33% -9.70% -8.97% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 1,699.37 1,122.31 569.76 2,289.47 1,744.79 1,157.61 575.47 105.69%
EPS 8.65 2.81 0.57 0.67 -7.76 -8.04 -7.67 -
DPS 3.00 3.00 0.00 3.00 3.00 3.00 0.00 -
NAPS 0.9803 0.992 0.922 0.9163 0.8321 0.8292 0.8551 9.52%
Adjusted Per Share Value based on latest NOSH - 157,637
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 1,699.06 1,124.03 571.25 2,297.75 1,743.90 1,157.91 575.69 105.61%
EPS 8.65 2.81 0.57 0.67 -7.76 -8.04 -7.67 -
DPS 3.00 3.00 0.00 3.01 3.00 3.00 0.00 -
NAPS 0.9801 0.9935 0.9244 0.9196 0.8317 0.8294 0.8554 9.48%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.60 0.69 0.50 0.47 0.60 0.52 0.65 -
P/RPS 0.04 0.06 0.09 0.02 0.03 0.04 0.11 -49.02%
P/EPS 6.94 24.56 87.72 70.42 -7.73 -6.47 -8.47 -
EY 14.42 4.07 1.14 1.42 -12.93 -15.46 -11.80 -
DY 5.00 4.35 0.00 6.38 5.00 5.77 0.00 -
P/NAPS 0.61 0.70 0.54 0.51 0.72 0.63 0.76 -13.62%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 26/08/09 27/05/09 25/02/09 27/11/08 28/08/08 29/05/08 -
Price 0.53 0.69 0.65 0.77 0.35 0.62 0.65 -
P/RPS 0.03 0.06 0.11 0.03 0.02 0.05 0.11 -57.91%
P/EPS 6.13 24.56 114.04 115.37 -4.51 -7.71 -8.47 -
EY 16.32 4.07 0.88 0.87 -22.17 -12.97 -11.80 -
DY 5.66 4.35 0.00 3.90 8.57 4.84 0.00 -
P/NAPS 0.54 0.70 0.70 0.84 0.42 0.75 0.76 -20.35%

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