[DKSH] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 122.14%
YoY- -17.44%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 3,839,620 3,571,616 3,665,856 3,330,177 2,973,734 3,071,880 2,689,841 6.10%
PBT 37,526 24,501 -6,574 11,737 5,729 17,832 9,561 25.58%
Tax -10,646 -3,225 -5,978 -7,580 -2,537 -6,341 -4,566 15.14%
NP 26,880 21,276 -12,553 4,157 3,192 11,490 4,994 32.36%
-
NP to SH 23,357 18,180 -16,304 764 925 9,334 4,994 29.30%
-
Tax Rate 28.37% 13.16% - 64.58% 44.28% 35.56% 47.76% -
Total Cost 3,812,740 3,550,340 3,678,409 3,326,020 2,970,542 3,060,389 2,684,846 6.01%
-
Net Worth 174,427 154,524 131,120 147,022 139,856 126,617 39,924 27.84%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 7,252 6,305 6,303 - 6,309 2,102 1,102 36.87%
Div Payout % 31.05% 34.68% 0.00% - 681.82% 22.52% 22.08% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 174,427 154,524 131,120 147,022 139,856 126,617 39,924 27.84%
NOSH 157,653 157,630 157,577 159,166 157,727 157,680 82,693 11.34%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 0.70% 0.60% -0.34% 0.12% 0.11% 0.37% 0.19% -
ROE 13.39% 11.77% -12.43% 0.52% 0.66% 7.37% 12.51% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 2,435.48 2,265.82 2,326.39 2,092.26 1,885.37 1,948.17 3,252.80 -4.70%
EPS 14.81 11.53 -10.35 0.48 0.59 5.92 6.04 16.11%
DPS 4.60 4.00 4.00 0.00 4.00 1.33 1.33 22.96%
NAPS 1.1064 0.9803 0.8321 0.9237 0.8867 0.803 0.4828 14.81%
Adjusted Per Share Value based on latest NOSH - 157,397
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 2,435.41 2,265.42 2,325.19 2,112.28 1,886.19 1,948.44 1,706.12 6.10%
EPS 14.82 11.53 -10.34 0.48 0.59 5.92 3.17 29.29%
DPS 4.60 4.00 4.00 0.00 4.00 1.33 0.70 36.84%
NAPS 1.1064 0.9801 0.8317 0.9325 0.8871 0.8031 0.2532 27.84%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.70 0.60 0.60 0.72 0.67 0.70 0.84 -
P/RPS 0.03 0.03 0.03 0.03 0.04 0.04 0.03 0.00%
P/EPS 4.72 5.20 -5.80 150.00 114.20 11.82 13.91 -16.47%
EY 21.17 19.22 -17.24 0.67 0.88 8.46 7.19 19.70%
DY 6.57 6.67 6.67 0.00 5.97 1.90 1.59 26.66%
P/NAPS 0.63 0.61 0.72 0.78 0.76 0.87 1.74 -15.56%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 25/11/09 27/11/08 28/11/07 28/11/06 25/11/05 29/11/04 -
Price 0.90 0.53 0.35 0.70 0.67 0.79 0.83 -
P/RPS 0.04 0.02 0.02 0.03 0.04 0.04 0.03 4.90%
P/EPS 6.07 4.60 -3.38 145.83 114.20 13.34 13.74 -12.72%
EY 16.46 21.76 -29.56 0.69 0.88 7.49 7.28 14.55%
DY 5.11 7.55 11.43 0.00 5.97 1.69 1.61 21.21%
P/NAPS 0.81 0.54 0.42 0.76 0.76 0.98 1.72 -11.79%

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