[DKSH] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -7.89%
YoY- 25.33%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 757,995 723,705 751,277 628,762 389,334 341,653 279,363 18.09%
PBT 12,784 14,631 9,742 5,468 1,591 2,674 8,292 7.47%
Tax -2,969 -2,060 -381 -2,222 999 666 -343 43.26%
NP 9,815 12,571 9,361 3,246 2,590 3,340 7,949 3.57%
-
NP to SH 7,913 11,609 9,361 3,246 2,590 3,340 7,949 -0.07%
-
Tax Rate 23.22% 14.08% 3.91% 40.64% -62.79% -24.91% 4.14% -
Total Cost 748,180 711,134 741,916 625,516 386,744 338,313 271,414 18.40%
-
Net Worth 147,629 148,551 101,539 40,661 32,471 30,568 23,860 35.47%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - 1,060 886 -
Div Payout % - - - - - 31.75% 11.15% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 147,629 148,551 101,539 40,661 32,471 30,568 23,860 35.47%
NOSH 157,589 157,730 132,592 82,595 82,540 106,031 88,666 10.05%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 1.29% 1.74% 1.25% 0.52% 0.67% 0.98% 2.85% -
ROE 5.36% 7.81% 9.22% 7.98% 7.98% 10.93% 33.31% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 480.99 458.82 566.61 761.26 471.69 322.22 315.07 7.30%
EPS 5.02 7.36 7.06 3.93 3.13 3.15 8.72 -8.78%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.00 -
NAPS 0.9368 0.9418 0.7658 0.4923 0.3934 0.2883 0.2691 23.09%
Adjusted Per Share Value based on latest NOSH - 82,595
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 480.78 459.03 476.52 398.81 246.95 216.71 177.20 18.09%
EPS 5.02 7.36 5.94 2.06 1.64 2.12 5.04 -0.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.67 0.56 -
NAPS 0.9364 0.9422 0.644 0.2579 0.206 0.1939 0.1513 35.48%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.65 0.71 0.79 0.87 0.91 0.86 0.93 -
P/RPS 0.14 0.15 0.14 0.11 0.19 0.27 0.30 -11.92%
P/EPS 12.94 9.65 11.19 22.14 29.00 27.30 10.37 3.75%
EY 7.73 10.37 8.94 4.52 3.45 3.66 9.64 -3.61%
DY 0.00 0.00 0.00 0.00 0.00 1.16 1.08 -
P/NAPS 0.69 0.75 1.03 1.77 2.31 2.98 3.46 -23.55%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 27/02/06 02/03/05 26/02/04 26/02/03 26/02/02 26/02/01 -
Price 0.69 0.65 0.86 0.90 0.80 0.89 0.89 -
P/RPS 0.14 0.14 0.15 0.12 0.17 0.28 0.28 -10.90%
P/EPS 13.74 8.83 12.18 22.90 25.50 28.25 9.93 5.55%
EY 7.28 11.32 8.21 4.37 3.92 3.54 10.07 -5.26%
DY 0.00 0.00 0.00 0.00 0.00 1.12 1.12 -
P/NAPS 0.74 0.69 1.12 1.83 2.03 3.09 3.31 -22.08%

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