[DKSH] QoQ TTM 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- -7.92%
YoY- 65.7%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 2,117,875 1,903,383 1,683,023 1,484,397 1,436,716 1,370,967 1,332,184 36.17%
PBT 10,042 8,627 9,102 8,552 9,634 7,539 7,126 25.66%
Tax -161 148 97 152 -181 -406 214 -
NP 9,881 8,775 9,199 8,704 9,453 7,133 7,340 21.89%
-
NP to SH 9,881 8,775 9,199 8,704 9,453 7,133 7,340 21.89%
-
Tax Rate 1.60% -1.72% -1.07% -1.78% 1.88% 5.39% -3.00% -
Total Cost 2,107,994 1,894,608 1,673,824 1,475,693 1,427,263 1,363,834 1,324,844 36.25%
-
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 825 825 - - - - - -
Div Payout % 8.35% 9.40% - - - - - -
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 0.47% 0.46% 0.55% 0.59% 0.66% 0.52% 0.55% -
ROE 25.70% 24.23% 26.67% 26.81% 31.82% 25.92% 28.30% -
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 2,560.20 2,306.49 2,035.36 1,798.39 1,740.93 1,658.98 1,609.84 36.20%
EPS 11.94 10.63 11.12 10.55 11.45 8.63 8.87 21.89%
DPS 1.00 1.00 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 1,343.33 1,207.29 1,067.51 941.53 911.29 869.58 844.98 36.17%
EPS 6.27 5.57 5.83 5.52 6.00 4.52 4.66 21.85%
DPS 0.52 0.52 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 0.03 0.04 0.04 0.05 0.05 0.06 0.06 -36.97%
P/EPS 7.12 8.28 6.74 8.63 6.98 11.47 10.15 -21.03%
EY 14.05 12.08 14.83 11.59 14.32 8.72 9.86 26.60%
DY 1.18 1.14 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 0.03 0.04 0.04 0.04 0.05 0.06 0.06 -36.97%
P/EPS 7.12 8.46 7.19 7.59 7.77 11.35 10.15 -21.03%
EY 14.05 11.81 13.91 13.18 12.87 8.81 9.86 26.60%
DY 1.18 1.11 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