[DKSH] QoQ TTM 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- 109.3%
YoY- -26.97%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 3,551,906 3,569,176 3,615,587 3,622,586 3,623,526 3,598,134 3,490,832 1.16%
PBT 33,018 27,782 22,228 9,711 -3,139 -1,772 1,016 916.21%
Tax -1,907 -5,298 -3,878 -3,972 -4,388 -4,204 -6,265 -54.71%
NP 31,111 22,484 18,350 5,739 -7,527 -5,976 -5,249 -
-
NP to SH 26,919 18,172 14,054 1,056 -11,355 -9,508 -9,048 -
-
Tax Rate 5.78% 19.07% 17.45% 40.90% - - 616.63% -
Total Cost 3,520,795 3,546,692 3,597,237 3,616,847 3,631,053 3,604,110 3,496,081 0.47%
-
Net Worth 154,662 156,594 145,740 144,632 129,405 130,430 134,864 9.55%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 9,468 9,401 9,384 9,384 9,384 9,440 9,296 1.22%
Div Payout % 35.18% 51.73% 66.77% 888.68% 0.00% 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 154,662 156,594 145,740 144,632 129,405 130,430 134,864 9.55%
NOSH 157,770 157,857 158,070 157,637 155,517 157,297 157,718 0.02%
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 0.88% 0.63% 0.51% 0.16% -0.21% -0.17% -0.15% -
ROE 17.41% 11.60% 9.64% 0.73% -8.77% -7.29% -6.71% -
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 2,251.32 2,261.02 2,287.33 2,298.05 2,329.98 2,287.47 2,213.33 1.13%
EPS 17.06 11.51 8.89 0.67 -7.30 -6.04 -5.74 -
DPS 6.00 6.00 6.00 6.00 6.03 6.00 5.89 1.24%
NAPS 0.9803 0.992 0.922 0.9175 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 2,252.92 2,263.87 2,293.31 2,297.75 2,298.34 2,282.24 2,214.18 1.16%
EPS 17.07 11.53 8.91 0.67 -7.20 -6.03 -5.74 -
DPS 6.01 5.96 5.95 5.95 5.95 5.99 5.90 1.23%
NAPS 0.981 0.9933 0.9244 0.9174 0.8208 0.8273 0.8554 9.55%
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 0.03 0.03 0.02 0.02 0.03 0.02 0.03 0.00%
P/EPS 3.52 5.99 5.62 70.16 -8.22 -8.60 -11.33 -
EY 28.44 16.68 17.78 1.43 -12.17 -11.62 -8.83 -
DY 10.00 8.70 12.00 12.77 10.06 11.54 9.07 6.71%
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 0.02 0.03 0.03 0.03 0.02 0.03 0.03 -23.66%
P/EPS 3.11 5.99 7.31 114.94 -4.79 -10.26 -11.33 -
EY 32.19 16.68 13.68 0.87 -20.86 -9.75 -8.83 -
DY 11.32 8.70 9.23 7.79 17.24 9.68 9.07 15.90%
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