[DKSH] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -7.92%
YoY- 65.7%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 3,027,615 2,768,658 2,357,303 1,484,397 1,281,619 1,146,669 578,872 -1.74%
PBT 28,005 16,913 13,919 8,552 5,605 13,741 348 -4.55%
Tax -7,329 -3,806 -3,382 152 262 -739 2,103 -
NP 20,676 13,107 10,537 8,704 5,867 13,002 2,451 -2.24%
-
NP to SH 18,610 13,107 10,537 8,704 5,253 13,002 536 -3.70%
-
Tax Rate 26.17% 22.50% 24.30% -1.78% -4.67% 5.38% -604.31% -
Total Cost 3,006,939 2,755,551 2,346,766 1,475,693 1,275,752 1,133,667 576,421 -1.74%
-
Net Worth 148,551 101,539 40,661 32,471 30,568 23,860 14,542 -2.44%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 3,153 829 825 - - 886 - -100.00%
Div Payout % 16.94% 6.33% 7.83% - - 6.82% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 148,551 101,539 40,661 32,471 30,568 23,860 14,542 -2.44%
NOSH 157,730 132,592 82,595 82,540 106,031 88,666 81,700 -0.69%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 0.68% 0.47% 0.45% 0.59% 0.46% 1.13% 0.42% -
ROE 12.53% 12.91% 25.91% 26.81% 17.18% 54.49% 3.69% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 1,919.48 2,088.10 2,854.04 1,798.39 1,208.71 1,293.24 708.53 -1.05%
EPS 11.80 9.89 12.76 10.55 4.95 14.66 0.66 -3.01%
DPS 2.00 0.63 1.00 0.00 0.00 1.00 0.00 -100.00%
NAPS 0.9418 0.7658 0.4923 0.3934 0.2883 0.2691 0.178 -1.75%
Adjusted Per Share Value based on latest NOSH - 82,540
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 1,920.37 1,756.12 1,495.20 941.53 812.91 727.31 367.17 -1.74%
EPS 11.80 8.31 6.68 5.52 3.33 8.25 0.34 -3.70%
DPS 2.00 0.53 0.52 0.00 0.00 0.56 0.00 -100.00%
NAPS 0.9422 0.644 0.2579 0.206 0.1939 0.1513 0.0922 -2.44%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.71 0.79 0.87 0.91 0.86 0.93 0.00 -
P/RPS 0.04 0.04 0.03 0.05 0.07 0.07 0.00 -100.00%
P/EPS 6.02 7.99 6.82 8.63 17.36 6.34 0.00 -100.00%
EY 16.62 12.51 14.66 11.59 5.76 15.77 0.00 -100.00%
DY 2.82 0.79 1.15 0.00 0.00 1.08 0.00 -100.00%
P/NAPS 0.75 1.03 1.77 2.31 2.98 3.46 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 02/03/05 26/02/04 26/02/03 26/02/02 26/02/01 - -
Price 0.65 0.86 0.90 0.80 0.89 0.89 0.00 -
P/RPS 0.03 0.04 0.03 0.04 0.07 0.07 0.00 -100.00%
P/EPS 5.51 8.70 7.05 7.59 17.96 6.07 0.00 -100.00%
EY 18.15 11.49 14.17 13.18 5.57 16.48 0.00 -100.00%
DY 3.08 0.73 1.11 0.00 0.00 1.12 0.00 -100.00%
P/NAPS 0.69 1.12 1.83 2.03 3.09 3.31 0.00 -100.00%

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