[DKSH] YoY Annualized Quarter 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- 17.08%
YoY- 1915.72%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 4,724,726 4,260,749 3,867,610 3,559,678 3,622,586 3,371,767 2,988,296 7.92%
PBT 94,014 67,687 45,556 31,019 9,711 10,595 17,081 32.84%
Tax -12,204 -18,815 -13,522 -5,860 -3,972 -5,589 -4,872 16.52%
NP 81,810 48,872 32,034 25,159 5,739 5,006 12,209 37.26%
-
NP to SH 77,762 44,098 27,963 21,286 1,056 1,446 8,607 44.26%
-
Tax Rate 12.98% 27.80% 29.68% 18.89% 40.90% 52.75% 28.52% -
Total Cost 4,642,916 4,211,877 3,835,576 3,534,519 3,616,847 3,366,761 2,976,087 7.68%
-
Net Worth 290,844 229,139 184,934 161,710 144,984 146,454 148,459 11.84%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 11,037 7,094 5,440 4,730 4,746 4,715 4,728 15.16%
Div Payout % 14.19% 16.09% 19.45% 22.22% 449.51% 326.09% 54.93% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 290,844 229,139 184,934 161,710 144,984 146,454 148,459 11.84%
NOSH 157,673 157,646 157,686 157,674 158,227 157,173 157,600 0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 1.73% 1.15% 0.83% 0.71% 0.16% 0.15% 0.41% -
ROE 26.74% 19.25% 15.12% 13.16% 0.73% 0.99% 5.80% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2,996.52 2,702.72 2,452.73 2,257.62 2,289.47 2,145.25 1,896.12 7.91%
EPS 49.32 27.97 17.72 13.50 0.67 0.92 5.46 44.26%
DPS 7.00 4.50 3.45 3.00 3.00 3.00 3.00 15.15%
NAPS 1.8446 1.4535 1.1728 1.0256 0.9163 0.9318 0.942 11.84%
Adjusted Per Share Value based on latest NOSH - 157,752
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2,996.82 2,702.53 2,453.16 2,257.85 2,297.75 2,138.66 1,895.43 7.92%
EPS 49.32 27.97 17.74 13.50 0.67 0.92 5.46 44.26%
DPS 7.00 4.50 3.45 3.00 3.01 2.99 3.00 15.15%
NAPS 1.8448 1.4534 1.173 1.0257 0.9196 0.9289 0.9417 11.84%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.25 1.56 1.05 0.72 0.47 0.68 0.65 -
P/RPS 0.08 0.06 0.04 0.03 0.02 0.03 0.03 17.74%
P/EPS 4.56 5.58 5.92 5.33 70.42 73.91 11.90 -14.76%
EY 21.92 17.93 16.89 18.75 1.42 1.35 8.40 17.31%
DY 3.11 2.88 3.29 4.17 6.38 4.41 4.62 -6.37%
P/NAPS 1.22 1.07 0.90 0.70 0.51 0.73 0.69 9.95%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 24/02/12 25/02/11 09/03/10 25/02/09 28/02/08 27/02/07 -
Price 2.87 1.86 0.81 0.65 0.77 0.65 0.69 -
P/RPS 0.10 0.07 0.03 0.03 0.03 0.03 0.04 16.48%
P/EPS 5.82 6.65 4.57 4.81 115.37 70.65 12.63 -12.10%
EY 17.18 15.04 21.89 20.77 0.87 1.42 7.91 13.78%
DY 2.44 2.42 4.26 4.62 3.90 4.62 4.35 -9.17%
P/NAPS 1.56 1.28 0.69 0.63 0.84 0.70 0.73 13.47%

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