[DKSH] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
20-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 190.84%
YoY- 61.78%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 2,520,688 2,340,031 2,126,426 1,894,095 1,772,125 1,825,535 1,599,168 7.87%
PBT 37,373 38,066 34,154 13,450 8,678 -9,393 2,974 52.41%
Tax -5,656 -11,623 -9,404 -4,488 -3,000 -1,674 -3,059 10.77%
NP 31,717 26,443 24,750 8,962 5,678 -11,067 -85 -
-
NP to SH 29,540 24,637 22,438 7,178 4,437 -12,679 -1,725 -
-
Tax Rate 15.13% 30.53% 27.53% 33.37% 34.57% - 102.86% -
Total Cost 2,488,971 2,313,588 2,101,676 1,885,133 1,766,447 1,836,602 1,599,253 7.64%
-
Net Worth 302,130 242,683 200,409 163,927 156,637 130,764 143,871 13.14%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 18,127 11,036 7,094 5,434 4,737 4,730 1,582 50.09%
Div Payout % 61.37% 44.79% 31.62% 75.71% 106.76% 0.00% 0.00% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 302,130 242,683 200,409 163,927 156,637 130,764 143,871 13.14%
NOSH 157,630 157,658 157,665 157,516 157,900 157,699 158,256 -0.06%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 1.26% 1.13% 1.16% 0.47% 0.32% -0.61% -0.01% -
ROE 9.78% 10.15% 11.20% 4.38% 2.83% -9.70% -1.20% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 1,599.11 1,484.24 1,348.69 1,202.47 1,122.31 1,157.61 1,010.49 7.94%
EPS 18.74 15.63 14.23 4.51 2.81 -8.04 -1.09 -
DPS 11.50 7.00 4.50 3.45 3.00 3.00 1.00 50.18%
NAPS 1.9167 1.5393 1.2711 1.0407 0.992 0.8292 0.9091 13.22%
Adjusted Per Share Value based on latest NOSH - 157,687
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 1,598.83 1,484.24 1,348.76 1,201.39 1,124.03 1,157.91 1,014.33 7.87%
EPS 18.74 15.63 14.23 4.55 2.81 -8.04 -1.09 -
DPS 11.50 7.00 4.50 3.45 3.00 3.00 1.00 50.18%
NAPS 1.9164 1.5393 1.2712 1.0398 0.9935 0.8294 0.9126 13.14%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 5.03 2.12 1.47 0.90 0.69 0.52 0.90 -
P/RPS 0.31 0.14 0.11 0.07 0.06 0.04 0.09 22.86%
P/EPS 26.84 13.57 10.33 19.75 24.56 -6.47 -82.57 -
EY 3.73 7.37 9.68 5.06 4.07 -15.46 -1.21 -
DY 2.29 3.30 3.06 3.83 4.35 5.77 1.11 12.81%
P/NAPS 2.62 1.38 1.16 0.86 0.70 0.63 0.99 17.59%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 24/08/12 26/08/11 20/08/10 26/08/09 28/08/08 29/08/07 -
Price 5.07 2.05 1.46 0.70 0.69 0.62 0.72 -
P/RPS 0.32 0.14 0.11 0.06 0.06 0.05 0.07 28.79%
P/EPS 27.05 13.12 10.26 15.36 24.56 -7.71 -66.06 -
EY 3.70 7.62 9.75 6.51 4.07 -12.97 -1.51 -
DY 2.27 3.41 3.08 4.93 4.35 4.84 1.39 8.50%
P/NAPS 2.65 1.33 1.15 0.67 0.70 0.75 0.79 22.32%

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