[DKSH] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
19-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 29.2%
YoY- 57.74%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 5,129,096 4,859,943 4,313,139 3,995,980 3,601,998 3,615,587 3,490,832 6.62%
PBT 193,722 100,315 68,211 55,944 33,583 22,228 1,016 139.81%
Tax -14,648 -17,455 -19,271 -15,534 -6,604 -3,878 -6,265 15.19%
NP 179,074 82,860 48,940 40,410 26,979 18,350 -5,249 -
-
NP to SH 176,622 78,512 44,438 36,049 22,853 14,054 -9,048 -
-
Tax Rate 7.56% 17.40% 28.25% 27.77% 19.66% 17.45% 616.63% -
Total Cost 4,950,022 4,777,083 4,264,199 3,955,570 3,575,019 3,597,237 3,496,081 5.96%
-
Net Worth 462,679 302,657 239,985 195,728 163,689 145,740 134,864 22.79%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 18,134 22,075 14,187 10,882 9,468 9,384 9,296 11.77%
Div Payout % 10.27% 28.12% 31.93% 30.19% 41.43% 66.77% 0.00% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 462,679 302,657 239,985 195,728 163,689 145,740 134,864 22.79%
NOSH 157,658 157,658 157,658 157,769 157,197 158,070 157,718 -0.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 3.49% 1.70% 1.13% 1.01% 0.75% 0.51% -0.15% -
ROE 38.17% 25.94% 18.52% 18.42% 13.96% 9.64% -6.71% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 3,253.30 3,080.80 2,736.31 2,532.80 2,291.38 2,287.33 2,213.33 6.62%
EPS 112.03 49.77 28.19 22.85 14.54 8.89 -5.74 -
DPS 11.50 14.00 9.00 6.90 6.00 6.00 5.89 11.79%
NAPS 2.9347 1.9186 1.5225 1.2406 1.0413 0.922 0.8551 22.80%
Adjusted Per Share Value based on latest NOSH - 157,769
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 3,253.30 3,082.58 2,735.76 2,534.59 2,284.69 2,293.31 2,214.18 6.62%
EPS 112.03 49.80 28.19 22.87 14.50 8.91 -5.74 -
DPS 11.50 14.00 9.00 6.90 6.01 5.95 5.90 11.75%
NAPS 2.9347 1.9197 1.5222 1.2415 1.0383 0.9244 0.8554 22.79%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 9.00 3.25 1.95 0.95 0.69 0.50 0.65 -
P/RPS 0.28 0.11 0.07 0.04 0.03 0.02 0.03 45.07%
P/EPS 8.03 6.53 6.92 4.16 4.75 5.62 -11.33 -
EY 12.45 15.31 14.46 24.05 21.07 17.78 -8.83 -
DY 1.28 4.31 4.62 7.26 8.70 12.00 9.07 -27.83%
P/NAPS 3.07 1.69 1.28 0.77 0.66 0.54 0.76 26.18%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 20/05/14 22/05/13 25/05/12 19/05/11 21/05/10 27/05/09 29/05/08 -
Price 7.81 5.44 1.91 1.25 0.75 0.65 0.65 -
P/RPS 0.24 0.18 0.07 0.05 0.03 0.03 0.03 41.39%
P/EPS 6.97 10.93 6.77 5.47 5.16 7.31 -11.33 -
EY 14.34 9.15 14.76 18.28 19.38 13.68 -8.83 -
DY 1.47 2.57 4.71 5.52 8.00 9.23 9.07 -26.15%
P/NAPS 2.66 2.84 1.25 1.01 0.72 0.70 0.76 23.20%

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