[DKSH] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 39.73%
YoY- -32.22%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 1,484,397 1,436,716 1,370,967 1,332,184 1,281,619 1,219,329 1,193,577 15.60%
PBT 8,552 9,634 7,539 7,126 5,605 11,224 13,299 -25.43%
Tax 152 -181 -406 214 262 -747 -553 -
NP 8,704 9,453 7,133 7,340 5,867 10,477 12,746 -22.39%
-
NP to SH 8,704 9,453 7,133 7,340 5,253 9,863 12,132 -19.80%
-
Tax Rate -1.78% 1.88% 5.39% -3.00% -4.67% 6.66% 4.16% -
Total Cost 1,475,693 1,427,263 1,363,834 1,324,844 1,275,752 1,208,852 1,180,831 15.97%
-
Net Worth 32,471 29,709 27,518 25,934 30,568 2,570 41,638 -15.23%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - 886 886 -
Div Payout % - - - - - 8.99% 7.31% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 32,471 29,709 27,518 25,934 30,568 2,570 41,638 -15.23%
NOSH 82,540 82,525 82,639 82,752 106,031 8,749 142,941 -30.58%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 0.59% 0.66% 0.52% 0.55% 0.46% 0.86% 1.07% -
ROE 26.81% 31.82% 25.92% 28.30% 17.18% 383.66% 29.14% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 1,798.39 1,740.93 1,658.98 1,609.84 1,208.71 13,935.19 835.01 66.54%
EPS 10.55 11.45 8.63 8.87 4.95 112.72 8.49 15.53%
DPS 0.00 0.00 0.00 0.00 0.00 10.13 0.62 -
NAPS 0.3934 0.36 0.333 0.3134 0.2883 0.2938 0.2913 22.11%
Adjusted Per Share Value based on latest NOSH - 82,752
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 941.53 911.29 869.58 844.98 812.91 773.40 757.07 15.60%
EPS 5.52 6.00 4.52 4.66 3.33 6.26 7.70 -19.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.56 0.56 -
NAPS 0.206 0.1884 0.1745 0.1645 0.1939 0.0163 0.2641 -15.22%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.91 0.80 0.99 0.90 0.86 0.76 0.85 -
P/RPS 0.05 0.05 0.06 0.06 0.07 0.01 0.10 -36.92%
P/EPS 8.63 6.98 11.47 10.15 17.36 0.67 10.01 -9.39%
EY 11.59 14.32 8.72 9.86 5.76 148.32 9.99 10.38%
DY 0.00 0.00 0.00 0.00 0.00 13.33 0.73 -
P/NAPS 2.31 2.22 2.97 2.87 2.98 2.59 2.92 -14.42%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 27/11/02 28/08/02 30/05/02 26/02/02 27/11/01 28/08/01 -
Price 0.80 0.89 0.98 0.90 0.89 0.92 0.88 -
P/RPS 0.04 0.05 0.06 0.06 0.07 0.01 0.11 -48.95%
P/EPS 7.59 7.77 11.35 10.15 17.96 0.82 10.37 -18.73%
EY 13.18 12.87 8.81 9.86 5.57 122.52 9.64 23.11%
DY 0.00 0.00 0.00 0.00 0.00 11.01 0.70 -
P/NAPS 2.03 2.47 2.94 2.87 3.09 3.13 3.02 -23.20%

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