[DKSH] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
09-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -20.93%
YoY- 1915.72%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 4,740,105 4,260,749 3,867,610 3,559,678 3,622,586 3,371,767 2,988,296 7.98%
PBT 102,119 67,687 45,556 31,019 9,711 10,595 17,081 34.68%
Tax -20,309 -18,815 -13,583 -5,860 -3,972 -5,589 -4,872 26.83%
NP 81,810 48,872 31,973 25,159 5,739 5,006 12,209 37.26%
-
NP to SH 77,762 44,098 27,902 21,286 1,056 1,446 8,607 44.26%
-
Tax Rate 19.89% 27.80% 29.82% 18.89% 40.90% 52.75% 28.52% -
Total Cost 4,658,295 4,211,877 3,835,637 3,534,519 3,616,847 3,366,761 2,976,087 7.74%
-
Net Worth 290,860 229,078 184,998 162,295 144,632 147,902 147,629 11.95%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 22,075 14,187 10,882 9,468 9,384 9,296 6,325 23.13%
Div Payout % 28.39% 32.17% 39.00% 44.48% 888.68% 642.94% 73.49% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 290,860 229,078 184,998 162,295 144,632 147,902 147,629 11.95%
NOSH 157,658 157,658 157,740 157,752 157,637 158,727 157,589 0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 1.73% 1.15% 0.83% 0.71% 0.16% 0.15% 0.41% -
ROE 26.74% 19.25% 15.08% 13.12% 0.73% 0.98% 5.83% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3,006.12 2,703.43 2,451.87 2,256.49 2,298.05 2,124.25 1,896.25 7.97%
EPS 49.32 27.98 17.69 13.49 0.67 0.91 5.46 44.26%
DPS 14.00 9.00 6.90 6.00 6.00 5.86 4.00 23.19%
NAPS 1.8446 1.4535 1.1728 1.0288 0.9175 0.9318 0.9368 11.94%
Adjusted Per Share Value based on latest NOSH - 157,752
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3,006.57 2,702.53 2,453.16 2,257.85 2,297.75 2,138.66 1,895.43 7.98%
EPS 49.32 27.97 17.70 13.50 0.67 0.92 5.46 44.26%
DPS 14.00 9.00 6.90 6.01 5.95 5.90 4.01 23.14%
NAPS 1.8449 1.453 1.1734 1.0294 0.9174 0.9381 0.9364 11.95%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.25 1.56 1.05 0.72 0.47 0.68 0.65 -
P/RPS 0.07 0.06 0.04 0.03 0.02 0.03 0.03 15.15%
P/EPS 4.56 5.58 5.94 5.34 70.16 74.64 11.90 -14.76%
EY 21.92 17.94 16.85 18.74 1.43 1.34 8.40 17.31%
DY 6.22 5.77 6.57 8.33 12.77 8.61 6.15 0.18%
P/NAPS 1.22 1.07 0.90 0.70 0.51 0.73 0.69 9.95%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 24/02/12 25/02/11 09/03/10 25/02/09 28/02/08 27/02/07 -
Price 2.87 1.86 0.81 0.65 0.77 0.65 0.69 -
P/RPS 0.10 0.07 0.03 0.03 0.03 0.03 0.04 16.48%
P/EPS 5.82 6.65 4.58 4.82 114.94 71.35 12.63 -12.10%
EY 17.18 15.04 21.84 20.76 0.87 1.40 7.92 13.76%
DY 4.88 4.84 8.52 9.23 7.79 9.01 5.80 -2.83%
P/NAPS 1.56 1.28 0.69 0.63 0.84 0.70 0.74 13.22%

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