[DKSH] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
09-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -20.93%
YoY- 1915.72%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 3,760,681 3,681,648 3,601,998 3,559,678 3,551,906 3,569,176 3,615,587 2.65%
PBT 40,788 35,791 33,583 31,019 33,018 27,782 22,228 49.82%
Tax -11,487 -7,409 -6,604 -5,860 -1,907 -5,298 -3,878 106.11%
NP 29,301 28,382 26,979 25,159 31,111 22,484 18,350 36.57%
-
NP to SH 25,108 23,966 22,853 21,286 26,919 18,172 14,054 47.18%
-
Tax Rate 28.16% 20.70% 19.66% 18.89% 5.78% 19.07% 17.45% -
Total Cost 3,731,380 3,653,266 3,575,019 3,534,519 3,520,795 3,546,692 3,597,237 2.46%
-
Net Worth 174,531 164,104 163,689 162,295 154,662 156,594 145,740 12.75%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 10,882 10,173 9,468 9,468 9,468 9,401 9,384 10.36%
Div Payout % 43.34% 42.45% 41.43% 44.48% 35.18% 51.73% 66.77% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 174,531 164,104 163,689 162,295 154,662 156,594 145,740 12.75%
NOSH 157,747 157,687 157,197 157,752 157,770 157,857 158,070 -0.13%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 0.78% 0.77% 0.75% 0.71% 0.88% 0.63% 0.51% -
ROE 14.39% 14.60% 13.96% 13.12% 17.41% 11.60% 9.64% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2,383.99 2,334.78 2,291.38 2,256.49 2,251.32 2,261.02 2,287.33 2.79%
EPS 15.92 15.20 14.54 13.49 17.06 11.51 8.89 47.41%
DPS 6.90 6.45 6.00 6.00 6.00 6.00 6.00 9.75%
NAPS 1.1064 1.0407 1.0413 1.0288 0.9803 0.992 0.922 12.91%
Adjusted Per Share Value based on latest NOSH - 157,752
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2,385.34 2,335.21 2,284.69 2,257.85 2,252.92 2,263.87 2,293.31 2.65%
EPS 15.93 15.20 14.50 13.50 17.07 11.53 8.91 47.25%
DPS 6.90 6.45 6.01 6.01 6.01 5.96 5.95 10.36%
NAPS 1.107 1.0409 1.0383 1.0294 0.981 0.9933 0.9244 12.75%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.70 0.90 0.69 0.72 0.60 0.69 0.50 -
P/RPS 0.03 0.04 0.03 0.03 0.03 0.03 0.02 31.00%
P/EPS 4.40 5.92 4.75 5.34 3.52 5.99 5.62 -15.04%
EY 22.74 16.89 21.07 18.74 28.44 16.68 17.78 17.80%
DY 9.86 7.17 8.70 8.33 10.00 8.70 12.00 -12.26%
P/NAPS 0.63 0.86 0.66 0.70 0.61 0.70 0.54 10.81%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 20/08/10 21/05/10 09/03/10 25/11/09 26/08/09 27/05/09 -
Price 0.90 0.70 0.75 0.65 0.53 0.69 0.65 -
P/RPS 0.04 0.03 0.03 0.03 0.02 0.03 0.03 21.12%
P/EPS 5.65 4.61 5.16 4.82 3.11 5.99 7.31 -15.76%
EY 17.69 21.71 19.38 20.76 32.19 16.68 13.68 18.67%
DY 7.67 9.21 8.00 9.23 11.32 8.70 9.23 -11.60%
P/NAPS 0.81 0.67 0.72 0.63 0.54 0.70 0.70 10.20%

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