Highlights

[DKSH] QoQ Annualized Quarter Result on 2009-06-30 [#2]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 26-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     146.23%    YoY -     134.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 3,771,768 3,559,678 3,571,616 3,544,250 3,602,488 3,622,586 3,665,856 1.92%
  QoQ % 5.96% -0.33% 0.77% -1.62% -0.55% -1.18% -
  Horiz. % 102.89% 97.10% 97.43% 96.68% 98.27% 98.82% 100.00%
PBT 22,196 31,019 24,501 17,356 11,940 9,711 -6,574 -
  QoQ % -28.44% 26.60% 41.17% 45.36% 22.95% 247.70% -
  Horiz. % -337.60% -471.80% -372.66% -263.98% -181.61% -147.70% 100.00%
Tax -9,348 -5,860 -3,225 -6,000 -6,372 -3,972 -5,978 34.75%
  QoQ % -59.52% -81.69% 46.24% 5.84% -60.42% 33.56% -
  Horiz. % 156.36% 98.02% 53.95% 100.36% 106.58% 66.44% 100.00%
NP 12,848 25,159 21,276 11,356 5,568 5,739 -12,553 -
  QoQ % -48.93% 18.25% 87.35% 103.95% -2.98% 145.72% -
  Horiz. % -102.35% -200.42% -169.48% -90.46% -44.35% -45.72% 100.00%
NP to SH 9,872 21,286 18,180 8,874 3,604 1,056 -16,304 -
  QoQ % -53.62% 17.08% 104.87% 146.23% 241.29% 106.48% -
  Horiz. % -60.55% -130.56% -111.51% -54.43% -22.11% -6.48% 100.00%
Tax Rate 42.12 % 18.89 % 13.16 % 34.57 % 53.37 % 40.90 % - % -
  QoQ % 122.98% 43.54% -61.93% -35.23% 30.49% 0.00% -
  Horiz. % 102.98% 46.19% 32.18% 84.52% 130.49% 100.00% -
Total Cost 3,758,920 3,534,519 3,550,340 3,532,894 3,596,920 3,616,847 3,678,409 1.46%
  QoQ % 6.35% -0.45% 0.49% -1.78% -0.55% -1.67% -
  Horiz. % 102.19% 96.09% 96.52% 96.04% 97.78% 98.33% 100.00%
Net Worth 163,689 161,710 154,524 156,637 145,740 144,984 131,120 15.96%
  QoQ % 1.22% 4.65% -1.35% 7.48% 0.52% 10.57% -
  Horiz. % 124.84% 123.33% 117.85% 119.46% 111.15% 110.57% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 4,730 6,305 9,474 - 4,746 6,303 -
  QoQ % 0.00% -24.98% -33.45% 0.00% 0.00% -24.69% -
  Horiz. % 0.00% 75.05% 100.03% 150.31% 0.00% 75.31% 100.00%
Div Payout % - % 22.22 % 34.68 % 106.76 % - % 449.51 % - % -
  QoQ % 0.00% -35.93% -67.52% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 4.94% 7.72% 23.75% 0.00% 100.00% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 163,689 161,710 154,524 156,637 145,740 144,984 131,120 15.96%
  QoQ % 1.22% 4.65% -1.35% 7.48% 0.52% 10.57% -
  Horiz. % 124.84% 123.33% 117.85% 119.46% 111.15% 110.57% 100.00%
NOSH 157,197 157,674 157,630 157,900 158,070 158,227 157,577 -0.16%
  QoQ % -0.30% 0.03% -0.17% -0.11% -0.10% 0.41% -
  Horiz. % 99.76% 100.06% 100.03% 100.21% 100.31% 100.41% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 0.34 % 0.71 % 0.60 % 0.32 % 0.15 % 0.16 % -0.34 % -
  QoQ % -52.11% 18.33% 87.50% 113.33% -6.25% 147.06% -
  Horiz. % -100.00% -208.82% -176.47% -94.12% -44.12% -47.06% 100.00%
ROE 6.03 % 13.16 % 11.77 % 5.67 % 2.47 % 0.73 % -12.43 % -
  QoQ % -54.18% 11.81% 107.58% 129.55% 238.36% 105.87% -
  Horiz. % -48.51% -105.87% -94.69% -45.62% -19.87% -5.87% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 2,399.38 2,257.62 2,265.82 2,244.61 2,279.04 2,289.47 2,326.39 2.08%
  QoQ % 6.28% -0.36% 0.94% -1.51% -0.46% -1.59% -
  Horiz. % 103.14% 97.04% 97.40% 96.48% 97.96% 98.41% 100.00%
EPS 6.28 13.50 11.53 5.62 2.28 0.67 -10.35 -
  QoQ % -53.48% 17.09% 105.16% 146.49% 240.30% 106.47% -
  Horiz. % -60.68% -130.43% -111.40% -54.30% -22.03% -6.47% 100.00%
DPS 0.00 3.00 4.00 6.00 0.00 3.00 4.00 -
  QoQ % 0.00% -25.00% -33.33% 0.00% 0.00% -25.00% -
  Horiz. % 0.00% 75.00% 100.00% 150.00% 0.00% 75.00% 100.00%
NAPS 1.0413 1.0256 0.9803 0.9920 0.9220 0.9163 0.8321 16.14%
  QoQ % 1.53% 4.62% -1.18% 7.59% 0.62% 10.12% -
  Horiz. % 125.14% 123.25% 117.81% 119.22% 110.80% 110.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 2,392.37 2,257.85 2,265.42 2,248.06 2,285.00 2,297.75 2,325.19 1.92%
  QoQ % 5.96% -0.33% 0.77% -1.62% -0.55% -1.18% -
  Horiz. % 102.89% 97.10% 97.43% 96.68% 98.27% 98.82% 100.00%
EPS 6.26 13.50 11.53 5.63 2.29 0.67 -10.34 -
  QoQ % -53.63% 17.09% 104.80% 145.85% 241.79% 106.48% -
  Horiz. % -60.54% -130.56% -111.51% -54.45% -22.15% -6.48% 100.00%
DPS 0.00 3.00 4.00 6.01 0.00 3.01 4.00 -
  QoQ % 0.00% -25.00% -33.44% 0.00% 0.00% -24.75% -
  Horiz. % 0.00% 75.00% 100.00% 150.25% 0.00% 75.25% 100.00%
NAPS 1.0383 1.0257 0.9801 0.9935 0.9244 0.9196 0.8317 15.96%
  QoQ % 1.23% 4.65% -1.35% 7.48% 0.52% 10.57% -
  Horiz. % 124.84% 123.33% 117.84% 119.45% 111.15% 110.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.6900 0.7200 0.6000 0.6900 0.5000 0.4700 0.6000 -
P/RPS 0.03 0.03 0.03 0.03 0.02 0.02 0.03 -
  QoQ % 0.00% 0.00% 0.00% 50.00% 0.00% -33.33% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 66.67% 66.67% 100.00%
P/EPS 10.99 5.33 5.20 12.28 21.93 70.42 -5.80 -
  QoQ % 106.19% 2.50% -57.65% -44.00% -68.86% 1,314.14% -
  Horiz. % -189.48% -91.90% -89.66% -211.72% -378.10% -1,214.14% 100.00%
EY 9.10 18.75 19.22 8.14 4.56 1.42 -17.24 -
  QoQ % -51.47% -2.45% 136.12% 78.51% 221.13% 108.24% -
  Horiz. % -52.78% -108.76% -111.48% -47.22% -26.45% -8.24% 100.00%
DY 0.00 4.17 6.67 8.70 0.00 6.38 6.67 -
  QoQ % 0.00% -37.48% -23.33% 0.00% 0.00% -4.35% -
  Horiz. % 0.00% 62.52% 100.00% 130.43% 0.00% 95.65% 100.00%
P/NAPS 0.66 0.70 0.61 0.70 0.54 0.51 0.72 -5.64%
  QoQ % -5.71% 14.75% -12.86% 29.63% 5.88% -29.17% -
  Horiz. % 91.67% 97.22% 84.72% 97.22% 75.00% 70.83% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 21/05/10 09/03/10 25/11/09 26/08/09 27/05/09 25/02/09 27/11/08 -
Price 0.7500 0.6500 0.5300 0.6900 0.6500 0.7700 0.3500 -
P/RPS 0.03 0.03 0.02 0.03 0.03 0.03 0.02 31.07%
  QoQ % 0.00% 50.00% -33.33% 0.00% 0.00% 50.00% -
  Horiz. % 150.00% 150.00% 100.00% 150.00% 150.00% 150.00% 100.00%
P/EPS 11.94 4.81 4.60 12.28 28.51 115.37 -3.38 -
  QoQ % 148.23% 4.57% -62.54% -56.93% -75.29% 3,513.31% -
  Horiz. % -353.25% -142.31% -136.09% -363.31% -843.49% -3,413.31% 100.00%
EY 8.37 20.77 21.76 8.14 3.51 0.87 -29.56 -
  QoQ % -59.70% -4.55% 167.32% 131.91% 303.45% 102.94% -
  Horiz. % -28.32% -70.26% -73.61% -27.54% -11.87% -2.94% 100.00%
DY 0.00 4.62 7.55 8.70 0.00 3.90 11.43 -
  QoQ % 0.00% -38.81% -13.22% 0.00% 0.00% -65.88% -
  Horiz. % 0.00% 40.42% 66.05% 76.12% 0.00% 34.12% 100.00%
P/NAPS 0.72 0.63 0.54 0.70 0.70 0.84 0.42 43.28%
  QoQ % 14.29% 16.67% -22.86% 0.00% -16.67% 100.00% -
  Horiz. % 171.43% 150.00% 128.57% 166.67% 166.67% 200.00% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

386  331  519  735 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.765+0.02 
 SAPNRG 0.260.00 
 PERDANA-PR 0.015+0.005 
 HSI-H8F 0.125-0.065 
 EKOVEST 0.81+0.015 
 DGB 0.14-0.005 
 VELESTO 0.3650.00 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.33+0.05 
 MLAB 0.05-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers