[DKSH] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 109.3%
YoY- -26.97%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 4,260,749 3,867,610 3,559,678 3,622,586 3,371,767 2,988,296 3,027,615 5.85%
PBT 67,687 45,556 31,019 9,711 10,595 17,081 28,005 15.83%
Tax -18,815 -13,583 -5,860 -3,972 -5,589 -4,872 -7,329 17.00%
NP 48,872 31,973 25,159 5,739 5,006 12,209 20,676 15.40%
-
NP to SH 44,098 27,902 21,286 1,056 1,446 8,607 18,610 15.45%
-
Tax Rate 27.80% 29.82% 18.89% 40.90% 52.75% 28.52% 26.17% -
Total Cost 4,211,877 3,835,637 3,534,519 3,616,847 3,366,761 2,976,087 3,006,939 5.77%
-
Net Worth 229,078 184,998 162,295 144,632 147,902 147,629 148,551 7.48%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 14,187 10,882 9,468 9,384 9,296 6,325 3,153 28.47%
Div Payout % 32.17% 39.00% 44.48% 888.68% 642.94% 73.49% 16.94% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 229,078 184,998 162,295 144,632 147,902 147,629 148,551 7.48%
NOSH 157,658 157,740 157,752 157,637 158,727 157,589 157,730 -0.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 1.15% 0.83% 0.71% 0.16% 0.15% 0.41% 0.68% -
ROE 19.25% 15.08% 13.12% 0.73% 0.98% 5.83% 12.53% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 2,703.43 2,451.87 2,256.49 2,298.05 2,124.25 1,896.25 1,919.48 5.87%
EPS 27.98 17.69 13.49 0.67 0.91 5.46 11.80 15.46%
DPS 9.00 6.90 6.00 6.00 5.86 4.00 2.00 28.47%
NAPS 1.4535 1.1728 1.0288 0.9175 0.9318 0.9368 0.9418 7.49%
Adjusted Per Share Value based on latest NOSH - 157,637
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 2,702.53 2,453.16 2,257.85 2,297.75 2,138.66 1,895.43 1,920.37 5.85%
EPS 27.97 17.70 13.50 0.67 0.92 5.46 11.80 15.46%
DPS 9.00 6.90 6.01 5.95 5.90 4.01 2.00 28.47%
NAPS 1.453 1.1734 1.0294 0.9174 0.9381 0.9364 0.9422 7.48%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.56 1.05 0.72 0.47 0.68 0.65 0.71 -
P/RPS 0.06 0.04 0.03 0.02 0.03 0.03 0.04 6.98%
P/EPS 5.58 5.94 5.34 70.16 74.64 11.90 6.02 -1.25%
EY 17.94 16.85 18.74 1.43 1.34 8.40 16.62 1.28%
DY 5.77 6.57 8.33 12.77 8.61 6.15 2.82 12.66%
P/NAPS 1.07 0.90 0.70 0.51 0.73 0.69 0.75 6.09%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 24/02/12 25/02/11 09/03/10 25/02/09 28/02/08 27/02/07 27/02/06 -
Price 1.86 0.81 0.65 0.77 0.65 0.69 0.65 -
P/RPS 0.07 0.03 0.03 0.03 0.03 0.04 0.03 15.15%
P/EPS 6.65 4.58 4.82 114.94 71.35 12.63 5.51 3.18%
EY 15.04 21.84 20.76 0.87 1.40 7.92 18.15 -3.08%
DY 4.84 8.52 9.23 7.79 9.01 5.80 3.08 7.82%
P/NAPS 1.28 0.69 0.63 0.84 0.70 0.74 0.69 10.84%

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