[DKSH] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -9.56%
YoY- 33.6%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 2,960,336 3,162,292 2,641,460 2,212,508 1,418,004 1,215,744 277,451 48.34%
PBT 10,996 12,596 7,472 9,028 6,828 744 1,592 37.98%
Tax -3,120 -5,580 -1,876 -1,156 -936 -744 -33 113.36%
NP 7,876 7,016 5,596 7,872 5,892 0 1,559 30.97%
-
NP to SH 5,844 7,016 5,596 7,872 5,892 -2,456 1,559 24.62%
-
Tax Rate 28.37% 44.30% 25.11% 12.80% 13.71% 100.00% 2.07% -
Total Cost 2,952,460 3,155,276 2,635,864 2,204,636 1,412,112 1,215,744 275,892 48.42%
-
Net Worth 143,445 122,779 42,176 34,497 25,934 8,115 16,082 43.98%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 143,445 122,779 42,176 34,497 25,934 8,115 16,082 43.98%
NOSH 157,096 158,018 82,781 82,689 82,752 31,010 82,052 11.42%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 0.27% 0.22% 0.21% 0.36% 0.42% 0.00% 0.56% -
ROE 4.07% 5.71% 13.27% 22.82% 22.72% -30.26% 9.69% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 1,884.40 2,001.22 3,190.90 2,675.70 1,713.54 3,920.48 338.14 33.13%
EPS 3.72 4.44 6.76 9.52 7.12 -7.92 1.90 11.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9131 0.777 0.5095 0.4172 0.3134 0.2617 0.196 29.21%
Adjusted Per Share Value based on latest NOSH - 82,689
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 1,877.69 2,005.79 1,675.44 1,403.36 899.42 771.13 175.98 48.34%
EPS 3.71 4.45 3.55 4.99 3.74 -1.56 0.99 24.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9098 0.7788 0.2675 0.2188 0.1645 0.0515 0.102 43.98%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.65 0.87 0.95 0.75 0.90 0.85 1.66 -
P/RPS 0.03 0.04 0.03 0.03 0.05 0.02 0.49 -37.20%
P/EPS 17.47 19.59 14.05 7.88 12.64 -10.73 87.37 -23.52%
EY 5.72 5.10 7.12 12.69 7.91 -9.32 1.14 30.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.12 1.86 1.80 2.87 3.25 8.47 -33.83%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 29/05/06 26/05/05 25/05/04 27/05/03 30/05/02 10/07/01 05/05/00 -
Price 0.69 0.84 0.96 0.80 0.90 0.87 1.40 -
P/RPS 0.04 0.04 0.03 0.03 0.05 0.02 0.41 -32.13%
P/EPS 18.55 18.92 14.20 8.40 12.64 -10.98 73.68 -20.52%
EY 5.39 5.29 7.04 11.90 7.91 -9.10 1.36 25.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.08 1.88 1.92 2.87 3.32 7.14 -31.14%

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