[DKSH] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 7.11%
YoY- -22.46%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 596,821 578,593 553,127 389,334 382,329 358,233 354,501 41.47%
PBT 3,994 2,200 2,257 1,591 2,579 2,675 1,707 76.15%
Tax -470 -401 -289 999 -161 -452 -234 59.12%
NP 3,524 1,799 1,968 2,590 2,418 2,223 1,473 78.78%
-
NP to SH 3,524 1,799 1,968 2,590 2,418 2,223 1,473 78.78%
-
Tax Rate 11.77% 18.23% 12.80% -62.79% 6.24% 16.90% 13.71% -
Total Cost 593,297 576,794 551,159 386,744 379,911 356,010 353,028 41.30%
-
Net Worth 38,449 36,219 34,497 32,471 29,709 27,518 25,934 29.98%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 38,449 36,219 34,497 32,471 29,709 27,518 25,934 29.98%
NOSH 82,723 82,522 82,689 82,540 82,525 82,639 82,752 -0.02%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 0.59% 0.31% 0.36% 0.67% 0.63% 0.62% 0.42% -
ROE 9.17% 4.97% 5.70% 7.98% 8.14% 8.08% 5.68% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 721.47 701.13 668.92 471.69 463.29 433.49 428.39 41.50%
EPS 4.26 2.18 2.38 3.13 2.93 2.69 1.78 78.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4648 0.4389 0.4172 0.3934 0.36 0.333 0.3134 30.01%
Adjusted Per Share Value based on latest NOSH - 82,540
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 378.55 366.99 350.84 246.95 242.51 227.22 224.85 41.47%
EPS 2.24 1.14 1.25 1.64 1.53 1.41 0.93 79.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2439 0.2297 0.2188 0.206 0.1884 0.1745 0.1645 29.99%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.85 0.88 0.75 0.91 0.80 0.99 0.90 -
P/RPS 0.12 0.13 0.11 0.19 0.17 0.23 0.21 -31.11%
P/EPS 19.95 40.37 31.51 29.00 27.30 36.80 50.56 -46.17%
EY 5.01 2.48 3.17 3.45 3.66 2.72 1.98 85.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 2.01 1.80 2.31 2.22 2.97 2.87 -25.89%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 28/08/03 27/05/03 26/02/03 27/11/02 28/08/02 30/05/02 -
Price 0.85 0.90 0.80 0.80 0.89 0.98 0.90 -
P/RPS 0.12 0.13 0.12 0.17 0.19 0.23 0.21 -31.11%
P/EPS 19.95 41.28 33.61 25.50 30.38 36.43 50.56 -46.17%
EY 5.01 2.42 2.98 3.92 3.29 2.74 1.98 85.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 2.05 1.92 2.03 2.47 2.94 2.87 -25.89%

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