[DKSH] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -1.57%
YoY- 36.06%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 3,615,587 3,490,832 3,036,768 2,977,126 2,898,866 2,464,541 1,683,023 13.57%
PBT 22,228 1,016 14,379 27,605 18,194 13,530 9,102 16.02%
Tax -3,878 -6,265 -5,103 -6,714 -4,732 -3,562 97 -
NP 18,350 -5,249 9,276 20,891 13,462 9,968 9,199 12.18%
-
NP to SH 14,054 -9,048 5,543 18,317 13,462 9,968 9,199 7.31%
-
Tax Rate 17.45% 616.63% 35.49% 24.32% 26.01% 26.33% -1.07% -
Total Cost 3,597,237 3,496,081 3,027,492 2,956,235 2,885,404 2,454,573 1,673,824 13.58%
-
Net Worth 145,740 134,864 146,438 143,445 122,779 42,176 34,497 27.11%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 9,384 9,296 6,325 3,153 829 825 - -
Div Payout % 66.77% 0.00% 114.11% 17.21% 6.17% 8.28% - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 145,740 134,864 146,438 143,445 122,779 42,176 34,497 27.11%
NOSH 158,070 157,718 157,156 157,096 158,018 82,781 82,689 11.39%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 0.51% -0.15% 0.31% 0.70% 0.46% 0.40% 0.55% -
ROE 9.64% -6.71% 3.79% 12.77% 10.96% 23.63% 26.67% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 2,287.33 2,213.33 1,932.32 1,895.09 1,834.52 2,977.18 2,035.36 1.96%
EPS 8.89 -5.74 3.53 11.66 8.52 12.04 11.12 -3.65%
DPS 6.00 5.89 4.00 2.00 0.53 1.00 0.00 -
NAPS 0.922 0.8551 0.9318 0.9131 0.777 0.5095 0.4172 14.11%
Adjusted Per Share Value based on latest NOSH - 157,096
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 2,293.31 2,214.18 1,926.17 1,888.34 1,838.70 1,563.22 1,067.51 13.57%
EPS 8.91 -5.74 3.52 11.62 8.54 6.32 5.83 7.31%
DPS 5.95 5.90 4.01 2.00 0.53 0.52 0.00 -
NAPS 0.9244 0.8554 0.9288 0.9098 0.7788 0.2675 0.2188 27.11%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.50 0.65 0.73 0.65 0.87 0.95 0.75 -
P/RPS 0.02 0.03 0.04 0.03 0.05 0.03 0.04 -10.90%
P/EPS 5.62 -11.33 20.70 5.57 10.21 7.89 6.74 -2.98%
EY 17.78 -8.83 4.83 17.94 9.79 12.68 14.83 3.06%
DY 12.00 9.07 5.48 3.08 0.60 1.05 0.00 -
P/NAPS 0.54 0.76 0.78 0.71 1.12 1.86 1.80 -18.16%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 27/05/09 29/05/08 22/05/07 29/05/06 26/05/05 25/05/04 27/05/03 -
Price 0.65 0.65 0.70 0.69 0.84 0.96 0.80 -
P/RPS 0.03 0.03 0.04 0.04 0.05 0.03 0.04 -4.67%
P/EPS 7.31 -11.33 19.85 5.92 9.86 7.97 7.19 0.27%
EY 13.68 -8.83 5.04 16.90 10.14 12.54 13.91 -0.27%
DY 9.23 9.07 5.71 2.90 0.63 1.04 0.00 -
P/NAPS 0.70 0.76 0.75 0.76 1.08 1.88 1.92 -15.46%

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