[DKSH] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 13.36%
YoY- -31.02%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 3,598,134 3,490,832 3,371,767 3,255,628 3,110,771 3,036,768 2,988,296 13.19%
PBT -1,772 1,016 10,595 21,587 18,056 14,379 17,081 -
Tax -4,204 -6,265 -5,589 -8,654 -6,428 -5,103 -4,872 -9.37%
NP -5,976 -5,249 5,006 12,933 11,628 9,276 12,209 -
-
NP to SH -9,508 -9,048 1,446 8,486 7,486 5,543 8,607 -
-
Tax Rate - 616.63% 52.75% 40.09% 35.60% 35.49% 28.52% -
Total Cost 3,604,110 3,496,081 3,366,761 3,242,695 3,099,143 3,027,492 2,976,087 13.62%
-
Net Worth 130,430 134,864 147,902 145,387 138,637 146,438 147,629 -7.93%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 9,440 9,296 9,296 9,296 9,323 6,325 6,325 30.63%
Div Payout % 0.00% 0.00% 642.94% 109.56% 124.55% 114.11% 73.49% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 130,430 134,864 147,902 145,387 138,637 146,438 147,629 -7.93%
NOSH 157,297 157,718 158,727 157,397 152,500 157,156 157,589 -0.12%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -0.17% -0.15% 0.15% 0.40% 0.37% 0.31% 0.41% -
ROE -7.29% -6.71% 0.98% 5.84% 5.40% 3.79% 5.83% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 2,287.47 2,213.33 2,124.25 2,068.41 2,039.85 1,932.32 1,896.25 13.33%
EPS -6.04 -5.74 0.91 5.39 4.91 3.53 5.46 -
DPS 6.00 5.89 5.86 5.91 6.11 4.00 4.00 31.06%
NAPS 0.8292 0.8551 0.9318 0.9237 0.9091 0.9318 0.9368 -7.81%
Adjusted Per Share Value based on latest NOSH - 157,397
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 2,282.24 2,214.18 2,138.66 2,064.99 1,973.11 1,926.17 1,895.43 13.19%
EPS -6.03 -5.74 0.92 5.38 4.75 3.52 5.46 -
DPS 5.99 5.90 5.90 5.90 5.91 4.01 4.01 30.70%
NAPS 0.8273 0.8554 0.9381 0.9222 0.8794 0.9288 0.9364 -7.93%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.52 0.65 0.68 0.72 0.90 0.73 0.65 -
P/RPS 0.02 0.03 0.03 0.03 0.04 0.04 0.03 -23.70%
P/EPS -8.60 -11.33 74.64 13.35 18.33 20.70 11.90 -
EY -11.62 -8.83 1.34 7.49 5.45 4.83 8.40 -
DY 11.54 9.07 8.61 8.20 6.79 5.48 6.15 52.19%
P/NAPS 0.63 0.76 0.73 0.78 0.99 0.78 0.69 -5.88%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 29/05/08 28/02/08 28/11/07 29/08/07 22/05/07 27/02/07 -
Price 0.62 0.65 0.65 0.70 0.72 0.70 0.69 -
P/RPS 0.03 0.03 0.03 0.03 0.04 0.04 0.04 -17.46%
P/EPS -10.26 -11.33 71.35 12.98 14.67 19.85 12.63 -
EY -9.75 -8.83 1.40 7.70 6.82 5.04 7.92 -
DY 9.68 9.07 9.01 8.44 8.49 5.71 5.80 40.74%
P/NAPS 0.75 0.76 0.70 0.76 0.79 0.75 0.74 0.89%

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