[DKSH] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -82.96%
YoY- -83.2%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 3,623,526 3,598,134 3,490,832 3,371,767 3,255,628 3,110,771 3,036,768 12.46%
PBT -3,139 -1,772 1,016 10,595 21,587 18,056 14,379 -
Tax -4,388 -4,204 -6,265 -5,589 -8,654 -6,428 -5,103 -9.54%
NP -7,527 -5,976 -5,249 5,006 12,933 11,628 9,276 -
-
NP to SH -11,355 -9,508 -9,048 1,446 8,486 7,486 5,543 -
-
Tax Rate - - 616.63% 52.75% 40.09% 35.60% 35.49% -
Total Cost 3,631,053 3,604,110 3,496,081 3,366,761 3,242,695 3,099,143 3,027,492 12.84%
-
Net Worth 129,405 130,430 134,864 147,902 145,387 138,637 146,438 -7.89%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 9,384 9,440 9,296 9,296 9,296 9,323 6,325 29.98%
Div Payout % 0.00% 0.00% 0.00% 642.94% 109.56% 124.55% 114.11% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 129,405 130,430 134,864 147,902 145,387 138,637 146,438 -7.89%
NOSH 155,517 157,297 157,718 158,727 157,397 152,500 157,156 -0.69%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -0.21% -0.17% -0.15% 0.15% 0.40% 0.37% 0.31% -
ROE -8.77% -7.29% -6.71% 0.98% 5.84% 5.40% 3.79% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 2,329.98 2,287.47 2,213.33 2,124.25 2,068.41 2,039.85 1,932.32 13.24%
EPS -7.30 -6.04 -5.74 0.91 5.39 4.91 3.53 -
DPS 6.03 6.00 5.89 5.86 5.91 6.11 4.00 31.37%
NAPS 0.8321 0.8292 0.8551 0.9318 0.9237 0.9091 0.9318 -7.24%
Adjusted Per Share Value based on latest NOSH - 158,727
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 2,298.34 2,282.24 2,214.18 2,138.66 2,064.99 1,973.11 1,926.17 12.46%
EPS -7.20 -6.03 -5.74 0.92 5.38 4.75 3.52 -
DPS 5.95 5.99 5.90 5.90 5.90 5.91 4.01 29.99%
NAPS 0.8208 0.8273 0.8554 0.9381 0.9222 0.8794 0.9288 -7.88%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.60 0.52 0.65 0.68 0.72 0.90 0.73 -
P/RPS 0.03 0.02 0.03 0.03 0.03 0.04 0.04 -17.40%
P/EPS -8.22 -8.60 -11.33 74.64 13.35 18.33 20.70 -
EY -12.17 -11.62 -8.83 1.34 7.49 5.45 4.83 -
DY 10.06 11.54 9.07 8.61 8.20 6.79 5.48 49.76%
P/NAPS 0.72 0.63 0.76 0.73 0.78 0.99 0.78 -5.18%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 28/08/08 29/05/08 28/02/08 28/11/07 29/08/07 22/05/07 -
Price 0.35 0.62 0.65 0.65 0.70 0.72 0.70 -
P/RPS 0.02 0.03 0.03 0.03 0.03 0.04 0.04 -36.92%
P/EPS -4.79 -10.26 -11.33 71.35 12.98 14.67 19.85 -
EY -20.86 -9.75 -8.83 1.40 7.70 6.82 5.04 -
DY 17.24 9.68 9.07 9.01 8.44 8.49 5.71 108.47%
P/NAPS 0.42 0.75 0.76 0.70 0.76 0.79 0.75 -31.98%

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