[DKSH] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 46.66%
YoY- 87.85%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 3,959,186 3,808,558 3,536,468 3,217,962 2,879,715 2,678,712 2,749,392 6.26%
PBT 57,207 59,042 55,434 50,443 28,145 18,376 -4,931 -
Tax -14,573 -9,016 -16,094 -13,765 -7,985 -2,419 -4,484 21.69%
NP 42,634 50,026 39,340 36,678 20,160 15,957 -9,415 -
-
NP to SH 42,634 46,816 36,452 32,907 17,518 13,635 -12,228 -
-
Tax Rate 25.47% 15.27% 29.03% 27.29% 28.37% 13.16% - -
Total Cost 3,916,552 3,758,532 3,497,128 3,181,284 2,859,555 2,662,755 2,758,807 6.01%
-
Net Worth 456,341 319,528 254,491 210,934 174,427 154,524 131,120 23.09%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 35,473 18,133 11,036 7,094 5,439 4,728 4,727 39.90%
Div Payout % 83.20% 38.73% 30.28% 21.56% 31.05% 34.68% 0.00% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 456,341 319,528 254,491 210,934 174,427 154,524 131,120 23.09%
NOSH 157,658 157,682 157,658 157,660 157,653 157,630 157,577 0.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 1.08% 1.31% 1.11% 1.14% 0.70% 0.60% -0.34% -
ROE 9.34% 14.65% 14.32% 15.60% 10.04% 8.82% -9.33% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 2,511.25 2,415.33 2,243.13 2,041.07 1,826.61 1,699.37 1,744.79 6.25%
EPS 27.04 29.69 23.12 20.87 11.11 8.65 -7.76 -
DPS 22.50 11.50 7.00 4.50 3.45 3.00 3.00 39.88%
NAPS 2.8945 2.0264 1.6142 1.3379 1.1064 0.9803 0.8321 23.08%
Adjusted Per Share Value based on latest NOSH - 157,649
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 2,511.25 2,415.71 2,243.13 2,041.10 1,826.56 1,699.06 1,743.90 6.26%
EPS 27.04 29.69 23.12 20.87 11.11 8.65 -7.76 -
DPS 22.50 11.50 7.00 4.50 3.45 3.00 3.00 39.88%
NAPS 2.8945 2.0267 1.6142 1.3379 1.1064 0.9801 0.8317 23.09%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 6.47 5.90 2.14 1.46 0.70 0.60 0.60 -
P/RPS 0.26 0.24 0.10 0.07 0.04 0.04 0.03 43.29%
P/EPS 23.93 19.87 9.26 7.00 6.30 6.94 -7.73 -
EY 4.18 5.03 10.80 14.30 15.87 14.42 -12.93 -
DY 3.48 1.95 3.27 3.08 4.93 5.00 5.00 -5.85%
P/NAPS 2.24 2.91 1.33 1.09 0.63 0.61 0.72 20.81%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 13/11/14 21/11/13 23/11/12 29/11/11 25/11/10 25/11/09 27/11/08 -
Price 6.54 6.42 2.17 2.06 0.90 0.53 0.35 -
P/RPS 0.26 0.27 0.10 0.10 0.05 0.03 0.02 53.31%
P/EPS 24.18 21.62 9.39 9.87 8.10 6.13 -4.51 -
EY 4.13 4.62 10.65 10.13 12.35 16.32 -22.17 -
DY 3.44 1.79 3.23 2.18 3.83 5.66 8.57 -14.10%
P/NAPS 2.26 3.17 1.34 1.54 0.81 0.54 0.42 32.35%

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