Highlights

[DKSH] QoQ Annualized Quarter Result on 2008-09-30 [#3]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 27-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     35.70%    YoY -     -2,234.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 3,544,250 3,602,488 3,622,586 3,665,856 3,651,070 3,630,484 3,371,767 3.39%
  QoQ % -1.62% -0.55% -1.18% 0.40% 0.57% 7.67% -
  Horiz. % 105.12% 106.84% 107.44% 108.72% 108.28% 107.67% 100.00%
PBT 17,356 11,940 9,711 -6,574 -18,786 -38,128 10,595 39.00%
  QoQ % 45.36% 22.95% 247.70% 65.00% 50.73% -459.87% -
  Horiz. % 163.81% 112.69% 91.66% -62.05% -177.31% -359.87% 100.00%
Tax -6,000 -6,372 -3,972 -5,978 -3,348 -6,748 -5,589 4.85%
  QoQ % 5.84% -60.42% 33.56% -78.57% 50.39% -20.74% -
  Horiz. % 107.35% 114.01% 71.07% 106.97% 59.90% 120.74% 100.00%
NP 11,356 5,568 5,739 -12,553 -22,134 -44,876 5,006 72.73%
  QoQ % 103.95% -2.98% 145.72% 43.28% 50.68% -996.44% -
  Horiz. % 226.85% 111.23% 114.64% -250.77% -442.15% -896.44% 100.00%
NP to SH 8,874 3,604 1,056 -16,304 -25,358 -48,388 1,446 235.57%
  QoQ % 146.23% 241.29% 106.48% 35.70% 47.59% -3,446.33% -
  Horiz. % 613.69% 249.24% 73.03% -1,127.52% -1,753.67% -3,346.33% 100.00%
Tax Rate 34.57 % 53.37 % 40.90 % - % - % - % 52.75 % -24.57%
  QoQ % -35.23% 30.49% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 65.54% 101.18% 77.54% 0.00% 0.00% 0.00% 100.00%
Total Cost 3,532,894 3,596,920 3,616,847 3,678,409 3,673,204 3,675,360 3,366,761 3.27%
  QoQ % -1.78% -0.55% -1.67% 0.14% -0.06% 9.17% -
  Horiz. % 104.93% 106.84% 107.43% 109.26% 109.10% 109.17% 100.00%
Net Worth 156,637 145,740 144,984 131,120 130,764 134,864 146,454 4.59%
  QoQ % 7.48% 0.52% 10.57% 0.27% -3.04% -7.91% -
  Horiz. % 106.95% 99.51% 99.00% 89.53% 89.29% 92.09% 100.00%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 9,474 - 4,746 6,303 9,461 - 4,715 59.30%
  QoQ % 0.00% 0.00% -24.69% -33.38% 0.00% 0.00% -
  Horiz. % 200.92% 0.00% 100.67% 133.68% 200.67% 0.00% 100.00%
Div Payout % 106.76 % - % 449.51 % - % - % - % 326.09 % -52.53%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 32.74% 0.00% 137.85% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 156,637 145,740 144,984 131,120 130,764 134,864 146,454 4.59%
  QoQ % 7.48% 0.52% 10.57% 0.27% -3.04% -7.91% -
  Horiz. % 106.95% 99.51% 99.00% 89.53% 89.29% 92.09% 100.00%
NOSH 157,900 158,070 158,227 157,577 157,699 157,718 157,173 0.31%
  QoQ % -0.11% -0.10% 0.41% -0.08% -0.01% 0.35% -
  Horiz. % 100.46% 100.57% 100.67% 100.26% 100.33% 100.35% 100.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 0.32 % 0.15 % 0.16 % -0.34 % -0.61 % -1.24 % 0.15 % 65.80%
  QoQ % 113.33% -6.25% 147.06% 44.26% 50.81% -926.67% -
  Horiz. % 213.33% 100.00% 106.67% -226.67% -406.67% -826.67% 100.00%
ROE 5.67 % 2.47 % 0.73 % -12.43 % -19.39 % -35.88 % 0.99 % 220.45%
  QoQ % 129.55% 238.36% 105.87% 35.89% 45.96% -3,724.24% -
  Horiz. % 572.73% 249.49% 73.74% -1,255.56% -1,958.59% -3,624.24% 100.00%
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 2,244.61 2,279.04 2,289.47 2,326.39 2,315.21 2,301.88 2,145.25 3.07%
  QoQ % -1.51% -0.46% -1.59% 0.48% 0.58% 7.30% -
  Horiz. % 104.63% 106.24% 106.72% 108.44% 107.92% 107.30% 100.00%
EPS 5.62 2.28 0.67 -10.35 -16.08 -30.68 0.92 234.54%
  QoQ % 146.49% 240.30% 106.47% 35.63% 47.59% -3,434.78% -
  Horiz. % 610.87% 247.83% 72.83% -1,125.00% -1,747.83% -3,334.78% 100.00%
DPS 6.00 0.00 3.00 4.00 6.00 0.00 3.00 58.81%
  QoQ % 0.00% 0.00% -25.00% -33.33% 0.00% 0.00% -
  Horiz. % 200.00% 0.00% 100.00% 133.33% 200.00% 0.00% 100.00%
NAPS 0.9920 0.9220 0.9163 0.8321 0.8292 0.8551 0.9318 4.27%
  QoQ % 7.59% 0.62% 10.12% 0.35% -3.03% -8.23% -
  Horiz. % 106.46% 98.95% 98.34% 89.30% 88.99% 91.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 2,248.06 2,285.00 2,297.75 2,325.19 2,315.82 2,302.76 2,138.66 3.38%
  QoQ % -1.62% -0.55% -1.18% 0.40% 0.57% 7.67% -
  Horiz. % 105.12% 106.84% 107.44% 108.72% 108.28% 107.67% 100.00%
EPS 5.63 2.29 0.67 -10.34 -16.08 -30.69 0.92 234.93%
  QoQ % 145.85% 241.79% 106.48% 35.70% 47.61% -3,435.87% -
  Horiz. % 611.96% 248.91% 72.83% -1,123.91% -1,747.83% -3,335.87% 100.00%
DPS 6.01 0.00 3.01 4.00 6.00 0.00 2.99 59.34%
  QoQ % 0.00% 0.00% -24.75% -33.33% 0.00% 0.00% -
  Horiz. % 201.00% 0.00% 100.67% 133.78% 200.67% 0.00% 100.00%
NAPS 0.9935 0.9244 0.9196 0.8317 0.8294 0.8554 0.9289 4.59%
  QoQ % 7.48% 0.52% 10.57% 0.28% -3.04% -7.91% -
  Horiz. % 106.95% 99.52% 99.00% 89.54% 89.29% 92.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.6900 0.5000 0.4700 0.6000 0.5200 0.6500 0.6800 -
P/RPS 0.03 0.02 0.02 0.03 0.02 0.03 0.03 -
  QoQ % 50.00% 0.00% -33.33% 50.00% -33.33% 0.00% -
  Horiz. % 100.00% 66.67% 66.67% 100.00% 66.67% 100.00% 100.00%
P/EPS 12.28 21.93 70.42 -5.80 -3.23 -2.12 73.91 -69.81%
  QoQ % -44.00% -68.86% 1,314.14% -79.57% -52.36% -102.87% -
  Horiz. % 16.61% 29.67% 95.28% -7.85% -4.37% -2.87% 100.00%
EY 8.14 4.56 1.42 -17.24 -30.92 -47.20 1.35 231.64%
  QoQ % 78.51% 221.13% 108.24% 44.24% 34.49% -3,596.30% -
  Horiz. % 602.96% 337.78% 105.19% -1,277.04% -2,290.37% -3,496.30% 100.00%
DY 8.70 0.00 6.38 6.67 11.54 0.00 4.41 57.36%
  QoQ % 0.00% 0.00% -4.35% -42.20% 0.00% 0.00% -
  Horiz. % 197.28% 0.00% 144.67% 151.25% 261.68% 0.00% 100.00%
P/NAPS 0.70 0.54 0.51 0.72 0.63 0.76 0.73 -2.76%
  QoQ % 29.63% 5.88% -29.17% 14.29% -17.11% 4.11% -
  Horiz. % 95.89% 73.97% 69.86% 98.63% 86.30% 104.11% 100.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 27/05/09 25/02/09 27/11/08 28/08/08 29/05/08 28/02/08 -
Price 0.6900 0.6500 0.7700 0.3500 0.6200 0.6500 0.6500 -
P/RPS 0.03 0.03 0.03 0.02 0.03 0.03 0.03 -
  QoQ % 0.00% 0.00% 50.00% -33.33% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 66.67% 100.00% 100.00% 100.00%
P/EPS 12.28 28.51 115.37 -3.38 -3.86 -2.12 70.65 -68.89%
  QoQ % -56.93% -75.29% 3,513.31% 12.44% -82.08% -103.00% -
  Horiz. % 17.38% 40.35% 163.30% -4.78% -5.46% -3.00% 100.00%
EY 8.14 3.51 0.87 -29.56 -25.94 -47.20 1.42 220.64%
  QoQ % 131.91% 303.45% 102.94% -13.96% 45.04% -3,423.94% -
  Horiz. % 573.24% 247.18% 61.27% -2,081.69% -1,826.76% -3,323.94% 100.00%
DY 8.70 0.00 3.90 11.43 9.68 0.00 4.62 52.55%
  QoQ % 0.00% 0.00% -65.88% 18.08% 0.00% 0.00% -
  Horiz. % 188.31% 0.00% 84.42% 247.40% 209.52% 0.00% 100.00%
P/NAPS 0.70 0.70 0.84 0.42 0.75 0.76 0.70 -
  QoQ % 0.00% -16.67% 100.00% -44.00% -1.32% 8.57% -
  Horiz. % 100.00% 100.00% 120.00% 60.00% 107.14% 108.57% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. STEEL Industry - HOT ! ! The Huat Project
2. Malaysia Electronics Industry 5G TECH MANUFACTURING
3. SUPERMAX - HEAVILY SELL OFF ACTIVITIES(RUN) RISE OF TITAN
4. SILTERRA SAGA : GPACKET NOT BIDDER,COUNTING SECONDS FOR DNEX Official Opinion by Tuan Capital
5. Tenaga Nasional - MCO impact not as severe as 2QFY20 AmInvest Research Reports
6. Daily technical highlights – (SCIB, KGB) Kenanga Research & Investment
7. Mplus Market Pulse - 22 Jan 2021 M+ Online Research Articles
8. A BEARISH outlook for Covid-19. GENERAL
PARTNERS & BROKERS