[DKSH] YoY 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- -11.45%
YoY- 1.25%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 1,311,159 1,287,870 1,196,437 1,091,536 985,620 906,587 923,857 6.00%
PBT 19,520 21,669 17,368 16,289 14,695 9,698 4,462 27.87%
Tax -4,842 -3,360 -4,471 -4,361 -3,497 581 -2,810 9.48%
NP 14,678 18,309 12,897 11,928 11,198 10,279 1,652 43.89%
-
NP to SH 14,678 17,276 11,815 10,469 10,340 9,198 451 78.63%
-
Tax Rate 24.81% 15.51% 25.74% 26.77% 23.80% -5.99% 62.98% -
Total Cost 1,296,481 1,269,561 1,183,540 1,079,608 974,422 896,308 922,205 5.83%
-
Net Worth 456,341 319,416 254,491 210,919 174,531 154,662 129,405 23.36%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - 11,036 7,094 5,442 4,733 4,665 -
Div Payout % - - 93.41% 67.76% 52.63% 51.46% 1,034.48% -
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 456,341 319,416 254,491 210,919 174,531 154,662 129,405 23.36%
NOSH 157,658 157,627 157,658 157,649 157,747 157,770 155,517 0.22%
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 1.12% 1.42% 1.08% 1.09% 1.14% 1.13% 0.18% -
ROE 3.22% 5.41% 4.64% 4.96% 5.92% 5.95% 0.35% -
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 831.65 817.03 758.88 692.38 624.81 574.63 594.05 5.76%
EPS 9.31 10.96 7.49 6.64 6.56 5.83 0.29 78.22%
DPS 0.00 0.00 7.00 4.50 3.45 3.00 3.00 -
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 831.65 816.88 758.88 692.34 625.16 575.03 585.99 6.00%
EPS 9.31 10.96 7.49 6.64 6.56 5.83 0.29 78.22%
DPS 0.00 0.00 7.00 4.50 3.45 3.00 2.96 -
NAPS 2.8945 2.026 1.6142 1.3378 1.107 0.981 0.8208 23.36%
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 0.78 0.72 0.28 0.21 0.11 0.10 0.10 40.80%
P/EPS 69.50 53.83 28.56 21.99 10.68 10.29 206.90 -16.61%
EY 1.44 1.86 3.50 4.55 9.36 9.72 0.48 20.08%
DY 0.00 0.00 3.27 3.08 4.93 5.00 5.00 -
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 0.79 0.79 0.29 0.30 0.14 0.09 0.06 53.63%
P/EPS 70.25 58.58 28.96 31.02 13.73 9.09 120.69 -8.62%
EY 1.42 1.71 3.45 3.22 7.28 11.00 0.83 9.35%
DY 0.00 0.00 3.23 2.18 3.83 5.66 8.57 -
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