[DKSH] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -30.04%
YoY- -53.75%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 3,559,678 3,622,586 3,371,767 2,988,296 3,027,615 2,768,658 2,357,303 7.10%
PBT 31,019 9,711 10,595 17,081 28,005 16,913 13,919 14.27%
Tax -5,860 -3,972 -5,589 -4,872 -7,329 -3,806 -3,382 9.58%
NP 25,159 5,739 5,006 12,209 20,676 13,107 10,537 15.59%
-
NP to SH 21,286 1,056 1,446 8,607 18,610 13,107 10,537 12.42%
-
Tax Rate 18.89% 40.90% 52.75% 28.52% 26.17% 22.50% 24.30% -
Total Cost 3,534,519 3,616,847 3,366,761 2,976,087 3,006,939 2,755,551 2,346,766 7.05%
-
Net Worth 162,295 144,632 147,902 147,629 148,551 101,539 40,661 25.92%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 9,468 9,384 9,296 6,325 3,153 829 825 50.13%
Div Payout % 44.48% 888.68% 642.94% 73.49% 16.94% 6.33% 7.83% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 162,295 144,632 147,902 147,629 148,551 101,539 40,661 25.92%
NOSH 157,752 157,637 158,727 157,589 157,730 132,592 82,595 11.37%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 0.71% 0.16% 0.15% 0.41% 0.68% 0.47% 0.45% -
ROE 13.12% 0.73% 0.98% 5.83% 12.53% 12.91% 25.91% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 2,256.49 2,298.05 2,124.25 1,896.25 1,919.48 2,088.10 2,854.04 -3.83%
EPS 13.49 0.67 0.91 5.46 11.80 9.89 12.76 0.93%
DPS 6.00 6.00 5.86 4.00 2.00 0.63 1.00 34.76%
NAPS 1.0288 0.9175 0.9318 0.9368 0.9418 0.7658 0.4923 13.05%
Adjusted Per Share Value based on latest NOSH - 157,589
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 2,257.85 2,297.75 2,138.66 1,895.43 1,920.37 1,756.12 1,495.20 7.10%
EPS 13.50 0.67 0.92 5.46 11.80 8.31 6.68 12.42%
DPS 6.01 5.95 5.90 4.01 2.00 0.53 0.52 50.30%
NAPS 1.0294 0.9174 0.9381 0.9364 0.9422 0.644 0.2579 25.92%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.72 0.47 0.68 0.65 0.71 0.79 0.87 -
P/RPS 0.03 0.02 0.03 0.03 0.04 0.04 0.03 0.00%
P/EPS 5.34 70.16 74.64 11.90 6.02 7.99 6.82 -3.99%
EY 18.74 1.43 1.34 8.40 16.62 12.51 14.66 4.17%
DY 8.33 12.77 8.61 6.15 2.82 0.79 1.15 39.05%
P/NAPS 0.70 0.51 0.73 0.69 0.75 1.03 1.77 -14.31%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 09/03/10 25/02/09 28/02/08 27/02/07 27/02/06 02/03/05 26/02/04 -
Price 0.65 0.77 0.65 0.69 0.65 0.86 0.90 -
P/RPS 0.03 0.03 0.03 0.04 0.03 0.04 0.03 0.00%
P/EPS 4.82 114.94 71.35 12.63 5.51 8.70 7.05 -6.13%
EY 20.76 0.87 1.40 7.92 18.15 11.49 14.17 6.56%
DY 9.23 7.79 9.01 5.80 3.08 0.73 1.11 42.28%
P/NAPS 0.63 0.84 0.70 0.74 0.69 1.12 1.83 -16.26%

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