[DKSH] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Annualized Quarter Result
Revenue	3,544,250	3,651,070	3,198,336	2,953,386	3,142,052	2,615,712	2,263,440	7.75%
YoY %	-2.93%	14.16%	8.29%	-6.00%	20.12%	15.56%	-	-
Horiz. %	156.59%	161.31%	141.30%	130.48%	138.82%	115.56%	100.00%	-
PBT	17,356	-18,786	5,948	3,998	18,594	5,372	8,914	11.73%
YoY %	192.39%	-415.84%	48.77%	-78.50%	246.13%	-39.74%	-	-
Horiz. %	194.70%	-210.75%	66.73%	44.85%	208.59%	60.26%	100.00%	-
Tax	-6,000	-3,348	-6,118	-3,006	-5,206	-1,246	-1,380	27.72%
YoY %	-79.21%	45.28%	-103.53%	42.26%	-317.82%	9.71%	-	-
Horiz. %	434.78%	242.61%	443.33%	217.83%	377.25%	90.29%	100.00%	-
NP	11,356	-22,134	-170	992	13,388	4,126	7,534	7.07%
YoY %	151.31%	-12,920.00%	-117.14%	-92.59%	224.48%	-45.23%	-	-
Horiz. %	150.73%	-293.79%	-2.26%	13.17%	177.70%	54.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,874	-25,358	-3,450	-1,208	11,540	4,126	7,534	2.76%
YoY %	134.99%	-635.01%	-185.60%	-110.47%	179.69%	-45.23%	-	-
Horiz. %	117.79%	-336.58%	-45.79%	-16.03%	153.17%	54.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.57%	-	102.86%	75.19%	28.00%	23.19%	15.48%	-
YoY %	0.00%	-	36.80%	168.54%	20.74%	49.81%	-	-
Horiz. %	223.32%	-	664.47%	485.72%	180.88%	149.81%	100.00%	-
Total Cost	3,532,894	3,673,204	3,198,506	2,952,394	3,128,664	2,611,586	2,255,906	7.75%
YoY %	-3.82%	14.84%	8.34%	-5.63%	19.80%	15.77%	-	-
Horiz. %	156.61%	162.83%	141.78%	130.87%	138.69%	115.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	156,637	130,764	143,871	139,619	126,498	42,728	36,257	27.59%
YoY %	19.79%	-9.11%	3.05%	10.37%	196.05%	17.85%	-	-
Horiz. %	432.02%	360.66%	396.81%	385.08%	348.89%	117.85%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	9,474	9,461	3,165	3,178	3,153	1,650	-	-
YoY %	0.14%	198.93%	-0.41%	0.79%	91.09%	0.00%	-	-
Horiz. %	574.18%	573.39%	191.82%	192.61%	191.09%	100.00%	-	-
Div Payout %	106.76%	0.00%	0.00%	0.00%	27.32%	40.00%	-	-
YoY %	0.00%	0.00%	0.00%	0.00%	-31.70%	0.00%	-	-
Horiz. %	266.90%	0.00%	0.00%	0.00%	68.30%	100.00%	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	156,637	130,764	143,871	139,619	126,498	42,728	36,257	27.59%
YoY %	19.79%	-9.11%	3.05%	10.37%	196.05%	17.85%	-	-
Horiz. %	432.02%	360.66%	396.81%	385.08%	348.89%	117.85%	100.00%	-
NOSH	157,900	157,699	158,256	158,947	157,650	82,520	82,609	11.39%
YoY %	0.13%	-0.35%	-0.43%	0.82%	91.04%	-0.11%	-	-
Horiz. %	191.14%	190.90%	191.57%	192.41%	190.84%	99.89%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	0.32%	-0.61%	-0.01%	0.03%	0.43%	0.16%	0.33%	-
YoY %	152.46%	-6,000.00%	-133.33%	-93.02%	168.75%	-51.52%	-	-
Horiz. %	96.97%	-184.85%	-3.03%	9.09%	130.30%	48.48%	100.00%	-
ROE	5.67%	-19.39%	-2.40%	-0.87%	9.12%	9.66%	20.78%	-
YoY %	129.24%	-707.92%	-175.86%	-109.54%	-5.59%	-53.51%	-	-
Horiz. %	27.29%	-93.31%	-11.55%	-4.19%	43.89%	46.49%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	2,244.61	2,315.21	2,020.98	1,858.09	1,993.05	3,169.79	2,739.92	-3.26%
YoY %	-3.05%	14.56%	8.77%	-6.77%	-37.12%	15.69%	-	-
Horiz. %	81.92%	84.50%	73.76%	67.82%	72.74%	115.69%	100.00%	-
EPS	5.62	-16.08	-2.18	-0.76	7.32	5.00	9.12	-7.74%
YoY %	134.95%	-637.61%	-186.84%	-110.38%	46.40%	-45.18%	-	-
Horiz. %	61.62%	-176.32%	-23.90%	-8.33%	80.26%	54.82%	100.00%	-
DPS	6.00	6.00	2.00	2.00	2.00	2.00	0.00	-
YoY %	0.00%	200.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	300.00%	300.00%	100.00%	100.00%	100.00%	100.00%	-	-
NAPS	0.992	0.8292	0.9091	0.8784	0.8024	0.5178	0.4389	14.54%
YoY %	19.63%	-8.79%	3.49%	9.47%	54.96%	17.98%	-	-
Horiz. %	226.02%	188.93%	207.13%	200.14%	182.82%	117.98%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 157,633
RPS	2,248.06	2,315.82	2,028.65	1,873.29	1,992.95	1,659.10	1,435.66	7.75%
YoY %	-2.93%	14.16%	8.29%	-6.00%	20.12%	15.56%	-	-
Horiz. %	156.59%	161.31%	141.30%	130.48%	138.82%	115.56%	100.00%	-
EPS	5.63	-16.08	-2.19	-0.77	7.32	2.62	4.78	2.76%
YoY %	135.01%	-634.25%	-184.42%	-110.52%	179.39%	-45.19%	-	-
Horiz. %	117.78%	-336.40%	-45.82%	-16.11%	153.14%	54.81%	100.00%	-
DPS	6.01	6.00	2.01	2.02	2.00	1.05	0.00	-
YoY %	0.17%	198.51%	-0.50%	1.00%	90.48%	0.00%	-	-
Horiz. %	572.38%	571.43%	191.43%	192.38%	190.48%	100.00%	-	-
NAPS	0.9935	0.8294	0.9126	0.8856	0.8024	0.271	0.23	27.58%
YoY %	19.79%	-9.12%	3.05%	10.37%	196.09%	17.83%	-	-
Horiz. %	431.96%	360.61%	396.78%	385.04%	348.87%	117.83%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	0.69	0.52	0.90	0.67	0.80	0.90	0.88	-
P/RPS	0.03	0.02	0.04	0.04	0.04	0.03	0.03	0.00%
YoY %	50.00%	-50.00%	0.00%	0.00%	33.33%	0.00%	-	-
Horiz. %	100.00%	66.67%	133.33%	133.33%	133.33%	100.00%	100.00%	-
P/EPS	12.28	-3.23	-41.28	-88.16	10.93	18.00	9.65	4.09%
YoY %	480.19%	92.18%	53.18%	-906.59%	-39.28%	86.53%	-	-
Horiz. %	127.25%	-33.47%	-427.77%	-913.58%	113.26%	186.53%	100.00%	-
EY	8.14	-30.92	-2.42	-1.13	9.15	5.56	10.36	-3.93%
YoY %	126.33%	-1,177.69%	-114.16%	-112.35%	64.57%	-46.33%	-	-
Horiz. %	78.57%	-298.46%	-23.36%	-10.91%	88.32%	53.67%	100.00%	-
DY	8.70	11.54	2.22	2.99	2.50	2.22	0.00	-
YoY %	-24.61%	419.82%	-25.75%	19.60%	12.61%	0.00%	-	-
Horiz. %	391.89%	519.82%	100.00%	134.68%	112.61%	100.00%	-	-
P/NAPS	0.70	0.63	0.99	0.76	1.00	1.74	2.01	-16.10%
YoY %	11.11%	-36.36%	30.26%	-24.00%	-42.53%	-13.43%	-	-
Horiz. %	34.83%	31.34%	49.25%	37.81%	49.75%	86.57%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	26/08/09	28/08/08	29/08/07	30/08/06	26/08/05	27/08/04	28/08/03	-
Price	0.69	0.62	0.72	0.62	0.74	0.71	0.90	-
P/RPS	0.03	0.03	0.04	0.03	0.04	0.02	0.03	0.00%
YoY %	0.00%	-25.00%	33.33%	-25.00%	100.00%	-33.33%	-	-
Horiz. %	100.00%	100.00%	133.33%	100.00%	133.33%	66.67%	100.00%	-
P/EPS	12.28	-3.86	-33.03	-81.58	10.11	14.20	9.87	3.70%
YoY %	418.13%	88.31%	59.51%	-906.92%	-28.80%	43.87%	-	-
Horiz. %	124.42%	-39.11%	-334.65%	-826.55%	102.43%	143.87%	100.00%	-
EY	8.14	-25.94	-3.03	-1.23	9.89	7.04	10.13	-3.57%
YoY %	131.38%	-756.11%	-146.34%	-112.44%	40.48%	-30.50%	-	-
Horiz. %	80.36%	-256.07%	-29.91%	-12.14%	97.63%	69.50%	100.00%	-
DY	8.70	9.68	2.78	3.23	2.70	2.82	0.00	-
YoY %	-10.12%	248.20%	-13.93%	19.63%	-4.26%	0.00%	-	-
Horiz. %	308.51%	343.26%	98.58%	114.54%	95.74%	100.00%	-	-
P/NAPS	0.70	0.75	0.79	0.71	0.92	1.37	2.05	-16.38%
YoY %	-6.67%	-5.06%	11.27%	-22.83%	-32.85%	-33.17%	-	-
Horiz. %	34.15%	36.59%	38.54%	34.63%	44.88%	66.83%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos