Highlights

[DKSH] QoQ Annualized Quarter Result on 2009-09-30 [#3]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 25-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     104.87%    YoY -     211.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 3,788,190 3,771,768 3,559,678 3,571,616 3,544,250 3,602,488 3,622,586 3.03%
  QoQ % 0.44% 5.96% -0.33% 0.77% -1.62% -0.55% -
  Horiz. % 104.57% 104.12% 98.26% 98.59% 97.84% 99.45% 100.00%
PBT 26,900 22,196 31,019 24,501 17,356 11,940 9,711 97.61%
  QoQ % 21.19% -28.44% 26.60% 41.17% 45.36% 22.95% -
  Horiz. % 277.01% 228.57% 319.42% 252.30% 178.73% 122.95% 100.00%
Tax -8,976 -9,348 -5,860 -3,225 -6,000 -6,372 -3,972 72.46%
  QoQ % 3.98% -59.52% -81.69% 46.24% 5.84% -60.42% -
  Horiz. % 225.98% 235.35% 147.53% 81.20% 151.06% 160.42% 100.00%
NP 17,924 12,848 25,159 21,276 11,356 5,568 5,739 114.11%
  QoQ % 39.51% -48.93% 18.25% 87.35% 103.95% -2.98% -
  Horiz. % 312.32% 223.87% 438.39% 370.73% 197.87% 97.02% 100.00%
NP to SH 14,356 9,872 21,286 18,180 8,874 3,604 1,056 472.34%
  QoQ % 45.42% -53.62% 17.08% 104.87% 146.23% 241.29% -
  Horiz. % 1,359.47% 934.85% 2,015.72% 1,721.59% 840.34% 341.29% 100.00%
Tax Rate 33.37 % 42.12 % 18.89 % 13.16 % 34.57 % 53.37 % 40.90 % -12.72%
  QoQ % -20.77% 122.98% 43.54% -61.93% -35.23% 30.49% -
  Horiz. % 81.59% 102.98% 46.19% 32.18% 84.52% 130.49% 100.00%
Total Cost 3,770,266 3,758,920 3,534,519 3,550,340 3,532,894 3,596,920 3,616,847 2.82%
  QoQ % 0.30% 6.35% -0.45% 0.49% -1.78% -0.55% -
  Horiz. % 104.24% 103.93% 97.72% 98.16% 97.68% 99.45% 100.00%
Net Worth 163,927 163,689 161,710 154,524 156,637 145,740 144,984 8.56%
  QoQ % 0.15% 1.22% 4.65% -1.35% 7.48% 0.52% -
  Horiz. % 113.07% 112.90% 111.54% 106.58% 108.04% 100.52% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 10,868 - 4,730 6,305 9,474 - 4,746 73.98%
  QoQ % 0.00% 0.00% -24.98% -33.45% 0.00% 0.00% -
  Horiz. % 228.97% 0.00% 99.65% 132.83% 199.59% 0.00% 100.00%
Div Payout % 75.71 % - % 22.22 % 34.68 % 106.76 % - % 449.51 % -69.60%
  QoQ % 0.00% 0.00% -35.93% -67.52% 0.00% 0.00% -
  Horiz. % 16.84% 0.00% 4.94% 7.72% 23.75% 0.00% 100.00%
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 163,927 163,689 161,710 154,524 156,637 145,740 144,984 8.56%
  QoQ % 0.15% 1.22% 4.65% -1.35% 7.48% 0.52% -
  Horiz. % 113.07% 112.90% 111.54% 106.58% 108.04% 100.52% 100.00%
NOSH 157,516 157,197 157,674 157,630 157,900 158,070 158,227 -0.30%
  QoQ % 0.20% -0.30% 0.03% -0.17% -0.11% -0.10% -
  Horiz. % 99.55% 99.35% 99.65% 99.62% 99.79% 99.90% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 0.47 % 0.34 % 0.71 % 0.60 % 0.32 % 0.15 % 0.16 % 105.51%
  QoQ % 38.24% -52.11% 18.33% 87.50% 113.33% -6.25% -
  Horiz. % 293.75% 212.50% 443.75% 375.00% 200.00% 93.75% 100.00%
ROE 8.76 % 6.03 % 13.16 % 11.77 % 5.67 % 2.47 % 0.73 % 426.54%
  QoQ % 45.27% -54.18% 11.81% 107.58% 129.55% 238.36% -
  Horiz. % 1,200.00% 826.03% 1,802.74% 1,612.33% 776.71% 338.36% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 2,404.95 2,399.38 2,257.62 2,265.82 2,244.61 2,279.04 2,289.47 3.34%
  QoQ % 0.23% 6.28% -0.36% 0.94% -1.51% -0.46% -
  Horiz. % 105.04% 104.80% 98.61% 98.97% 98.04% 99.54% 100.00%
EPS 9.02 6.28 13.50 11.53 5.62 2.28 0.67 468.62%
  QoQ % 43.63% -53.48% 17.09% 105.16% 146.49% 240.30% -
  Horiz. % 1,346.27% 937.31% 2,014.93% 1,720.90% 838.81% 340.30% 100.00%
DPS 6.90 0.00 3.00 4.00 6.00 0.00 3.00 74.51%
  QoQ % 0.00% 0.00% -25.00% -33.33% 0.00% 0.00% -
  Horiz. % 230.00% 0.00% 100.00% 133.33% 200.00% 0.00% 100.00%
NAPS 1.0407 1.0413 1.0256 0.9803 0.9920 0.9220 0.9163 8.88%
  QoQ % -0.06% 1.53% 4.62% -1.18% 7.59% 0.62% -
  Horiz. % 113.58% 113.64% 111.93% 106.98% 108.26% 100.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 2,402.79 2,392.37 2,257.85 2,265.42 2,248.06 2,285.00 2,297.75 3.03%
  QoQ % 0.44% 5.96% -0.33% 0.77% -1.62% -0.55% -
  Horiz. % 104.57% 104.12% 98.26% 98.59% 97.84% 99.45% 100.00%
EPS 9.11 6.26 13.50 11.53 5.63 2.29 0.67 472.41%
  QoQ % 45.53% -53.63% 17.09% 104.80% 145.85% 241.79% -
  Horiz. % 1,359.70% 934.33% 2,014.93% 1,720.90% 840.30% 341.79% 100.00%
DPS 6.89 0.00 3.00 4.00 6.01 0.00 3.01 73.95%
  QoQ % 0.00% 0.00% -25.00% -33.44% 0.00% 0.00% -
  Horiz. % 228.90% 0.00% 99.67% 132.89% 199.67% 0.00% 100.00%
NAPS 1.0398 1.0383 1.0257 0.9801 0.9935 0.9244 0.9196 8.56%
  QoQ % 0.14% 1.23% 4.65% -1.35% 7.48% 0.52% -
  Horiz. % 113.07% 112.91% 111.54% 106.58% 108.04% 100.52% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.9000 0.6900 0.7200 0.6000 0.6900 0.5000 0.4700 -
P/RPS 0.04 0.03 0.03 0.03 0.03 0.02 0.02 58.94%
  QoQ % 33.33% 0.00% 0.00% 0.00% 50.00% 0.00% -
  Horiz. % 200.00% 150.00% 150.00% 150.00% 150.00% 100.00% 100.00%
P/EPS 9.87 10.99 5.33 5.20 12.28 21.93 70.42 -73.11%
  QoQ % -10.19% 106.19% 2.50% -57.65% -44.00% -68.86% -
  Horiz. % 14.02% 15.61% 7.57% 7.38% 17.44% 31.14% 100.00%
EY 10.13 9.10 18.75 19.22 8.14 4.56 1.42 271.91%
  QoQ % 11.32% -51.47% -2.45% 136.12% 78.51% 221.13% -
  Horiz. % 713.38% 640.85% 1,320.42% 1,353.52% 573.24% 321.13% 100.00%
DY 7.67 0.00 4.17 6.67 8.70 0.00 6.38 13.10%
  QoQ % 0.00% 0.00% -37.48% -23.33% 0.00% 0.00% -
  Horiz. % 120.22% 0.00% 65.36% 104.55% 136.36% 0.00% 100.00%
P/NAPS 0.86 0.66 0.70 0.61 0.70 0.54 0.51 41.81%
  QoQ % 30.30% -5.71% 14.75% -12.86% 29.63% 5.88% -
  Horiz. % 168.63% 129.41% 137.25% 119.61% 137.25% 105.88% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 20/08/10 21/05/10 09/03/10 25/11/09 26/08/09 27/05/09 25/02/09 -
Price 0.7000 0.7500 0.6500 0.5300 0.6900 0.6500 0.7700 -
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 7.68 11.94 4.81 4.60 12.28 28.51 115.37 -83.66%
  QoQ % -35.68% 148.23% 4.57% -62.54% -56.93% -75.29% -
  Horiz. % 6.66% 10.35% 4.17% 3.99% 10.64% 24.71% 100.00%
EY 13.02 8.37 20.77 21.76 8.14 3.51 0.87 510.30%
  QoQ % 55.56% -59.70% -4.55% 167.32% 131.91% 303.45% -
  Horiz. % 1,496.55% 962.07% 2,387.36% 2,501.15% 935.63% 403.45% 100.00%
DY 9.86 0.00 4.62 7.55 8.70 0.00 3.90 85.90%
  QoQ % 0.00% 0.00% -38.81% -13.22% 0.00% 0.00% -
  Horiz. % 252.82% 0.00% 118.46% 193.59% 223.08% 0.00% 100.00%
P/NAPS 0.67 0.72 0.63 0.54 0.70 0.70 0.84 -14.03%
  QoQ % -6.94% 14.29% 16.67% -22.86% 0.00% -16.67% -
  Horiz. % 79.76% 85.71% 75.00% 64.29% 83.33% 83.33% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers