[DKSH] YoY TTM Result on 31-Mar-2002 [#1]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 39.73%
YoY- -32.22%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
TTM Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 2,898,866 2,464,541 1,683,023 1,332,184 1,173,154 856,323 27.60%
PBT 18,194 13,530 9,102 7,126 12,335 1,940 56.42%
Tax -4,732 -3,562 97 214 -892 2,070 -
NP 13,462 9,968 9,199 7,340 11,443 4,010 27.39%
-
NP to SH 13,462 9,968 9,199 7,340 10,829 2,095 45.04%
-
Tax Rate 26.01% 26.33% -1.07% -3.00% 7.23% -106.70% -
Total Cost 2,885,404 2,454,573 1,673,824 1,324,844 1,161,711 852,313 27.60%
-
Net Worth 122,779 42,176 34,497 25,934 8,115 22,080 40.91%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 829 825 - - 886 - -
Div Payout % 6.17% 8.28% - - 8.19% - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 122,779 42,176 34,497 25,934 8,115 22,080 40.91%
NOSH 158,018 82,781 82,689 82,752 31,010 82,052 13.99%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 0.46% 0.40% 0.55% 0.55% 0.98% 0.47% -
ROE 10.96% 23.63% 26.67% 28.30% 133.44% 9.49% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 1,834.52 2,977.18 2,035.36 1,609.84 3,783.14 1,043.63 11.93%
EPS 8.52 12.04 11.12 8.87 34.92 2.55 27.26%
DPS 0.53 1.00 0.00 0.00 2.86 0.00 -
NAPS 0.777 0.5095 0.4172 0.3134 0.2617 0.2691 23.60%
Adjusted Per Share Value based on latest NOSH - 82,752
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 1,838.70 1,563.22 1,067.51 844.98 744.11 543.15 27.60%
EPS 8.54 6.32 5.83 4.66 6.87 1.33 45.02%
DPS 0.53 0.52 0.00 0.00 0.56 0.00 -
NAPS 0.7788 0.2675 0.2188 0.1645 0.0515 0.1401 40.90%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.87 0.95 0.75 0.90 0.85 1.66 -
P/RPS 0.05 0.03 0.04 0.06 0.02 0.16 -20.74%
P/EPS 10.21 7.89 6.74 10.15 2.43 65.02 -30.93%
EY 9.79 12.68 14.83 9.86 41.08 1.54 44.73%
DY 0.60 1.05 0.00 0.00 3.36 0.00 -
P/NAPS 1.12 1.86 1.80 2.87 3.25 6.17 -28.90%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 26/05/05 25/05/04 27/05/03 30/05/02 10/07/01 - -
Price 0.84 0.96 0.80 0.90 0.87 0.00 -
P/RPS 0.05 0.03 0.04 0.06 0.02 0.00 -
P/EPS 9.86 7.97 7.19 10.15 2.49 0.00 -
EY 10.14 12.54 13.91 9.86 40.14 0.00 -
DY 0.63 1.04 0.00 0.00 3.29 0.00 -
P/NAPS 1.08 1.88 1.92 2.87 3.32 0.00 -

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