Highlights

[DKSH] QoQ Annualized Quarter Result on 2010-06-30 [#2]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 20-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     45.42%    YoY -     61.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 4,285,248 3,867,610 3,839,620 3,788,190 3,771,768 3,559,678 3,571,616 12.92%
  QoQ % 10.80% 0.73% 1.36% 0.44% 5.96% -0.33% -
  Horiz. % 119.98% 108.29% 107.50% 106.06% 105.60% 99.67% 100.00%
PBT 63,748 45,556 37,526 26,900 22,196 31,019 24,501 89.28%
  QoQ % 39.93% 21.40% 39.50% 21.19% -28.44% 26.60% -
  Horiz. % 260.18% 185.93% 153.16% 109.79% 90.59% 126.60% 100.00%
Tax -17,152 -13,522 -10,646 -8,976 -9,348 -5,860 -3,225 204.98%
  QoQ % -26.85% -27.01% -18.61% 3.98% -59.52% -81.69% -
  Horiz. % 531.79% 419.24% 330.10% 278.30% 289.83% 181.69% 100.00%
NP 46,596 32,034 26,880 17,924 12,848 25,159 21,276 68.73%
  QoQ % 45.46% 19.17% 49.97% 39.51% -48.93% 18.25% -
  Horiz. % 219.01% 150.56% 126.34% 84.25% 60.39% 118.25% 100.00%
NP to SH 42,460 27,963 23,357 14,356 9,872 21,286 18,180 76.12%
  QoQ % 51.84% 19.72% 62.70% 45.42% -53.62% 17.08% -
  Horiz. % 233.55% 153.81% 128.48% 78.97% 54.30% 117.08% 100.00%
Tax Rate 26.91 % 29.68 % 28.37 % 33.37 % 42.12 % 18.89 % 13.16 % 61.17%
  QoQ % -9.33% 4.62% -14.98% -20.77% 122.98% 43.54% -
  Horiz. % 204.48% 225.53% 215.58% 253.57% 320.06% 143.54% 100.00%
Total Cost 4,238,652 3,835,576 3,812,740 3,770,266 3,758,920 3,534,519 3,550,340 12.55%
  QoQ % 10.51% 0.60% 1.13% 0.30% 6.35% -0.45% -
  Horiz. % 119.39% 108.03% 107.39% 106.19% 105.87% 99.55% 100.00%
Net Worth 195,728 184,934 174,427 163,927 163,689 161,710 154,524 17.08%
  QoQ % 5.84% 6.02% 6.41% 0.15% 1.22% 4.65% -
  Horiz. % 126.67% 119.68% 112.88% 106.08% 105.93% 104.65% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 5,440 7,252 10,868 - 4,730 6,305 -
  QoQ % 0.00% -24.98% -33.28% 0.00% 0.00% -24.98% -
  Horiz. % 0.00% 86.28% 115.02% 172.38% 0.00% 75.02% 100.00%
Div Payout % - % 19.45 % 31.05 % 75.71 % - % 22.22 % 34.68 % -
  QoQ % 0.00% -37.36% -58.99% 0.00% 0.00% -35.93% -
  Horiz. % 0.00% 56.08% 89.53% 218.31% 0.00% 64.07% 100.00%
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 195,728 184,934 174,427 163,927 163,689 161,710 154,524 17.08%
  QoQ % 5.84% 6.02% 6.41% 0.15% 1.22% 4.65% -
  Horiz. % 126.67% 119.68% 112.88% 106.08% 105.93% 104.65% 100.00%
NOSH 157,769 157,686 157,653 157,516 157,197 157,674 157,630 0.06%
  QoQ % 0.05% 0.02% 0.09% 0.20% -0.30% 0.03% -
  Horiz. % 100.09% 100.04% 100.01% 99.93% 99.73% 100.03% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 1.09 % 0.83 % 0.70 % 0.47 % 0.34 % 0.71 % 0.60 % 48.94%
  QoQ % 31.33% 18.57% 48.94% 38.24% -52.11% 18.33% -
  Horiz. % 181.67% 138.33% 116.67% 78.33% 56.67% 118.33% 100.00%
ROE 21.69 % 15.12 % 13.39 % 8.76 % 6.03 % 13.16 % 11.77 % 50.37%
  QoQ % 43.45% 12.92% 52.85% 45.27% -54.18% 11.81% -
  Horiz. % 184.28% 128.46% 113.76% 74.43% 51.23% 111.81% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 2,716.14 2,452.73 2,435.48 2,404.95 2,399.38 2,257.62 2,265.82 12.86%
  QoQ % 10.74% 0.71% 1.27% 0.23% 6.28% -0.36% -
  Horiz. % 119.87% 108.25% 107.49% 106.14% 105.89% 99.64% 100.00%
EPS 26.92 17.72 14.81 9.02 6.28 13.50 11.53 76.08%
  QoQ % 51.92% 19.65% 64.19% 43.63% -53.48% 17.09% -
  Horiz. % 233.48% 153.69% 128.45% 78.23% 54.47% 117.09% 100.00%
DPS 0.00 3.45 4.60 6.90 0.00 3.00 4.00 -
  QoQ % 0.00% -25.00% -33.33% 0.00% 0.00% -25.00% -
  Horiz. % 0.00% 86.25% 115.00% 172.50% 0.00% 75.00% 100.00%
NAPS 1.2406 1.1728 1.1064 1.0407 1.0413 1.0256 0.9803 17.02%
  QoQ % 5.78% 6.00% 6.31% -0.06% 1.53% 4.62% -
  Horiz. % 126.55% 119.64% 112.86% 106.16% 106.22% 104.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 2,718.06 2,453.16 2,435.41 2,402.79 2,392.37 2,257.85 2,265.42 12.92%
  QoQ % 10.80% 0.73% 1.36% 0.44% 5.96% -0.33% -
  Horiz. % 119.98% 108.29% 107.50% 106.06% 105.60% 99.67% 100.00%
EPS 26.93 17.74 14.82 9.11 6.26 13.50 11.53 76.13%
  QoQ % 51.80% 19.70% 62.68% 45.53% -53.63% 17.09% -
  Horiz. % 233.56% 153.86% 128.53% 79.01% 54.29% 117.09% 100.00%
DPS 0.00 3.45 4.60 6.89 0.00 3.00 4.00 -
  QoQ % 0.00% -25.00% -33.24% 0.00% 0.00% -25.00% -
  Horiz. % 0.00% 86.25% 115.00% 172.25% 0.00% 75.00% 100.00%
NAPS 1.2415 1.1730 1.1064 1.0398 1.0383 1.0257 0.9801 17.09%
  QoQ % 5.84% 6.02% 6.41% 0.14% 1.23% 4.65% -
  Horiz. % 126.67% 119.68% 112.89% 106.09% 105.94% 104.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.9500 1.0500 0.7000 0.9000 0.6900 0.7200 0.6000 -
P/RPS 0.03 0.04 0.03 0.04 0.03 0.03 0.03 -
  QoQ % -25.00% 33.33% -25.00% 33.33% 0.00% 0.00% -
  Horiz. % 100.00% 133.33% 100.00% 133.33% 100.00% 100.00% 100.00%
P/EPS 3.53 5.92 4.72 9.87 10.99 5.33 5.20 -22.78%
  QoQ % -40.37% 25.42% -52.18% -10.19% 106.19% 2.50% -
  Horiz. % 67.88% 113.85% 90.77% 189.81% 211.35% 102.50% 100.00%
EY 28.33 16.89 21.17 10.13 9.10 18.75 19.22 29.55%
  QoQ % 67.73% -20.22% 108.98% 11.32% -51.47% -2.45% -
  Horiz. % 147.40% 87.88% 110.15% 52.71% 47.35% 97.55% 100.00%
DY 0.00 3.29 6.57 7.67 0.00 4.17 6.67 -
  QoQ % 0.00% -49.92% -14.34% 0.00% 0.00% -37.48% -
  Horiz. % 0.00% 49.33% 98.50% 114.99% 0.00% 62.52% 100.00%
P/NAPS 0.77 0.90 0.63 0.86 0.66 0.70 0.61 16.82%
  QoQ % -14.44% 42.86% -26.74% 30.30% -5.71% 14.75% -
  Horiz. % 126.23% 147.54% 103.28% 140.98% 108.20% 114.75% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 19/05/11 25/02/11 25/11/10 20/08/10 21/05/10 09/03/10 25/11/09 -
Price 1.2500 0.8100 0.9000 0.7000 0.7500 0.6500 0.5300 -
P/RPS 0.05 0.03 0.04 0.03 0.03 0.03 0.02 84.30%
  QoQ % 66.67% -25.00% 33.33% 0.00% 0.00% 50.00% -
  Horiz. % 250.00% 150.00% 200.00% 150.00% 150.00% 150.00% 100.00%
P/EPS 4.64 4.57 6.07 7.68 11.94 4.81 4.60 0.58%
  QoQ % 1.53% -24.71% -20.96% -35.68% 148.23% 4.57% -
  Horiz. % 100.87% 99.35% 131.96% 166.96% 259.57% 104.57% 100.00%
EY 21.53 21.89 16.46 13.02 8.37 20.77 21.76 -0.71%
  QoQ % -1.64% 32.99% 26.42% 55.56% -59.70% -4.55% -
  Horiz. % 98.94% 100.60% 75.64% 59.83% 38.47% 95.45% 100.00%
DY 0.00 4.26 5.11 9.86 0.00 4.62 7.55 -
  QoQ % 0.00% -16.63% -48.17% 0.00% 0.00% -38.81% -
  Horiz. % 0.00% 56.42% 67.68% 130.60% 0.00% 61.19% 100.00%
P/NAPS 1.01 0.69 0.81 0.67 0.72 0.63 0.54 51.86%
  QoQ % 46.38% -14.81% 20.90% -6.94% 14.29% 16.67% -
  Horiz. % 187.04% 127.78% 150.00% 124.07% 133.33% 116.67% 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.
 


 

1979 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.840.00 
 KOTRA 1.800.00 
 UCREST 0.140.00 
 PINEAPP 0.320.00 
 PUC 0.0650.00 
 WILLOW 0.410.00 
 IRIS 0.150.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.850.00 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
3. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
4. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
5. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
6. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
7. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
8. 步入正轨反守为攻的通源工业 Tguan 步入正轨反守为攻的通源工业 Tguan
Partners & Brokers