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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

390  289  627  1209 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MMAG 0.185-0.005 
 EURO 1.06-0.15 
 VSOLAR 0.02+0.005 
 SERBADK 0.630.00 
 HHHCORP 0.215+0.025 
 MTOUCHE 0.095+0.005 
 EDARAN 1.01+0.105 
 SCNWOLF 0.41+0.05 
 MESTRON 0.435+0.005 
 YGL 0.305+0.025 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Why China is excluded in G7 summit? Koon Yew Yin Koon Yew Yin's Blog
2. AT Current Share Price: RM0.07. 1st Target Price: RM0.134, 2nd Target Price: RM0.28, 3rd Target Price: RM0.80 Fundamental Analysis of AT(0072) as at June 17 2021
3. Why Parliament should reconvene - Koon Yew Yin Koon Yew Yin's Blog
4. Poh Kong’s profit shot through the roof - Koon Yew Yin Koon Yew Yin's Blog
5. [转贴] [Video:浅谈KOBAY TECHNOLOGY BHD, KOBAY, 6971] - James的股票投资James Share Investing James的股票投资James Share Investing
6. 下跌股:优乐 99仙支撑 南洋行家论股
7. SMetric (0203): A secured technical buy? - 17 June 2021 - Sujibaby Sujibaby Stock-Talk
8. [转贴] [Video:浅谈CENSOF HOLDINGS BHD, CENSOF, 5195] - James的股票投资James Share Investing James的股票投资James Share Investing
PARTNERS & BROKERS