[DKSH] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 48.13%
YoY- 337.07%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 4,579,255 4,205,857 3,760,681 3,551,906 3,623,526 3,255,628 2,954,006 7.57%
PBT 72,678 67,854 40,788 33,018 -3,139 21,587 18,928 25.11%
Tax -21,144 -19,302 -11,487 -1,907 -4,388 -8,654 -3,963 32.15%
NP 51,534 48,552 29,301 31,111 -7,527 12,933 14,965 22.86%
-
NP to SH 47,643 43,352 25,108 26,919 -11,355 8,486 12,303 25.28%
-
Tax Rate 29.09% 28.45% 28.16% 5.78% - 40.09% 20.94% -
Total Cost 4,527,721 4,157,305 3,731,380 3,520,795 3,631,053 3,242,695 2,939,041 7.46%
-
Net Worth 254,629 210,919 174,531 154,662 129,405 145,387 140,358 10.42%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 22,075 14,187 10,882 9,468 9,384 9,296 6,325 23.13%
Div Payout % 46.34% 32.73% 43.34% 35.18% 0.00% 109.56% 51.41% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 254,629 210,919 174,531 154,662 129,405 145,387 140,358 10.42%
NOSH 157,658 157,649 157,747 157,770 155,517 157,397 158,292 -0.06%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 1.13% 1.15% 0.78% 0.88% -0.21% 0.40% 0.51% -
ROE 18.71% 20.55% 14.39% 17.41% -8.77% 5.84% 8.77% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2,902.97 2,667.85 2,383.99 2,251.32 2,329.98 2,068.41 1,866.17 7.63%
EPS 30.20 27.50 15.92 17.06 -7.30 5.39 7.77 25.36%
DPS 14.00 9.00 6.90 6.00 6.03 5.91 4.00 23.19%
NAPS 1.6142 1.3379 1.1064 0.9803 0.8321 0.9237 0.8867 10.49%
Adjusted Per Share Value based on latest NOSH - 157,770
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2,904.55 2,667.71 2,385.34 2,252.92 2,298.34 2,064.99 1,873.68 7.57%
EPS 30.22 27.50 15.93 17.07 -7.20 5.38 7.80 25.29%
DPS 14.00 9.00 6.90 6.01 5.95 5.90 4.01 23.14%
NAPS 1.6151 1.3378 1.107 0.981 0.8208 0.9222 0.8903 10.42%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.14 1.46 0.70 0.60 0.60 0.72 0.67 -
P/RPS 0.07 0.05 0.03 0.03 0.03 0.03 0.04 9.76%
P/EPS 7.09 5.31 4.40 3.52 -8.22 13.35 8.62 -3.20%
EY 14.11 18.83 22.74 28.44 -12.17 7.49 11.60 3.31%
DY 6.54 6.16 9.86 10.00 10.06 8.20 5.97 1.53%
P/NAPS 1.33 1.09 0.63 0.61 0.72 0.78 0.76 9.76%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 29/11/11 25/11/10 25/11/09 27/11/08 28/11/07 28/11/06 -
Price 2.17 2.06 0.90 0.53 0.35 0.70 0.67 -
P/RPS 0.07 0.08 0.04 0.02 0.02 0.03 0.04 9.76%
P/EPS 7.18 7.49 5.65 3.11 -4.79 12.98 8.62 -2.99%
EY 13.92 13.35 17.69 32.19 -20.86 7.70 11.60 3.08%
DY 6.45 4.37 7.67 11.32 17.24 8.44 5.97 1.29%
P/NAPS 1.34 1.54 0.81 0.54 0.42 0.76 0.76 9.90%

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