Highlights

[DKSH] QoQ Annualized Quarter Result on 2005-12-31 [#4]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 27-Feb-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2005
Quarter 31-Dec-2005  [#4]
Profit Trend QoQ -     99.36%    YoY -     41.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 2,973,734 2,953,386 2,960,336 3,027,615 3,071,880 3,142,052 3,162,292 -4.01%
  QoQ % 0.69% -0.23% -2.22% -1.44% -2.23% -0.64% -
  Horiz. % 94.04% 93.39% 93.61% 95.74% 97.14% 99.36% 100.00%
PBT 5,729 3,998 10,996 28,005 17,832 18,594 12,596 -40.83%
  QoQ % 43.30% -63.64% -60.74% 57.05% -4.10% 47.62% -
  Horiz. % 45.49% 31.74% 87.30% 222.33% 141.57% 147.62% 100.00%
Tax -2,537 -3,006 -3,120 -6,816 -6,341 -5,206 -5,580 -40.84%
  QoQ % 15.59% 3.65% 54.23% -7.49% -21.81% 6.70% -
  Horiz. % 45.47% 53.87% 55.91% 122.15% 113.64% 93.30% 100.00%
NP 3,192 992 7,876 21,189 11,490 13,388 7,016 -40.82%
  QoQ % 221.77% -87.40% -62.83% 84.40% -14.17% 90.82% -
  Horiz. % 45.50% 14.14% 112.26% 302.01% 163.78% 190.82% 100.00%
NP to SH 925 -1,208 5,844 18,610 9,334 11,540 7,016 -74.06%
  QoQ % 176.60% -120.67% -68.60% 99.36% -19.11% 64.48% -
  Horiz. % 13.19% -17.22% 83.30% 265.25% 133.05% 164.48% 100.00%
Tax Rate 44.29 % 75.19 % 28.37 % 24.34 % 35.56 % 28.00 % 44.30 % -0.02%
  QoQ % -41.10% 165.03% 16.56% -31.55% 27.00% -36.79% -
  Horiz. % 99.98% 169.73% 64.04% 54.94% 80.27% 63.21% 100.00%
Total Cost 2,970,542 2,952,394 2,952,460 3,006,426 3,060,389 3,128,664 3,155,276 -3.94%
  QoQ % 0.61% -0.00% -1.80% -1.76% -2.18% -0.84% -
  Horiz. % 94.15% 93.57% 93.57% 95.28% 96.99% 99.16% 100.00%
Net Worth 139,856 139,619 143,445 142,539 126,617 126,498 122,779 9.06%
  QoQ % 0.17% -2.67% 0.63% 12.58% 0.09% 3.03% -
  Horiz. % 113.91% 113.72% 116.83% 116.09% 103.13% 103.03% 100.00%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 6,309 3,178 - 1,577 2,102 3,153 - -
  QoQ % 98.46% 0.00% 0.00% -24.98% -33.32% 0.00% -
  Horiz. % 200.10% 100.82% 0.00% 50.02% 66.68% 100.00% -
Div Payout % 681.82 % - % - % 8.47 % 22.52 % 27.32 % - % -
  QoQ % 0.00% 0.00% 0.00% -62.39% -17.57% 0.00% -
  Horiz. % 2,495.68% 0.00% 0.00% 31.00% 82.43% 100.00% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 139,856 139,619 143,445 142,539 126,617 126,498 122,779 9.06%
  QoQ % 0.17% -2.67% 0.63% 12.58% 0.09% 3.03% -
  Horiz. % 113.91% 113.72% 116.83% 116.09% 103.13% 103.03% 100.00%
NOSH 157,727 158,947 157,096 157,711 157,680 157,650 158,018 -0.12%
  QoQ % -0.77% 1.18% -0.39% 0.02% 0.02% -0.23% -
  Horiz. % 99.82% 100.59% 99.42% 99.81% 99.79% 99.77% 100.00%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 0.11 % 0.03 % 0.27 % 0.70 % 0.37 % 0.43 % 0.22 % -36.98%
  QoQ % 266.67% -88.89% -61.43% 89.19% -13.95% 95.45% -
  Horiz. % 50.00% 13.64% 122.73% 318.18% 168.18% 195.45% 100.00%
ROE 0.66 % -0.87 % 4.07 % 13.06 % 7.37 % 9.12 % 5.71 % -76.24%
  QoQ % 175.86% -121.38% -68.84% 77.20% -19.19% 59.72% -
  Horiz. % 11.56% -15.24% 71.28% 228.72% 129.07% 159.72% 100.00%
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 1,885.37 1,858.09 1,884.40 1,919.71 1,948.17 1,993.05 2,001.22 -3.89%
  QoQ % 1.47% -1.40% -1.84% -1.46% -2.25% -0.41% -
  Horiz. % 94.21% 92.85% 94.16% 95.93% 97.35% 99.59% 100.00%
EPS 0.59 -0.76 3.72 11.80 5.92 7.32 4.44 -73.93%
  QoQ % 177.63% -120.43% -68.47% 99.32% -19.13% 64.86% -
  Horiz. % 13.29% -17.12% 83.78% 265.77% 133.33% 164.86% 100.00%
DPS 4.00 2.00 0.00 1.00 1.33 2.00 0.00 -
  QoQ % 100.00% 0.00% 0.00% -24.81% -33.50% 0.00% -
  Horiz. % 200.00% 100.00% 0.00% 50.00% 66.50% 100.00% -
NAPS 0.8867 0.8784 0.9131 0.9038 0.8030 0.8024 0.7770 9.19%
  QoQ % 0.94% -3.80% 1.03% 12.55% 0.07% 3.27% -
  Horiz. % 114.12% 113.05% 117.52% 116.32% 103.35% 103.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 1,886.19 1,873.29 1,877.69 1,920.37 1,948.44 1,992.95 2,005.79 -4.01%
  QoQ % 0.69% -0.23% -2.22% -1.44% -2.23% -0.64% -
  Horiz. % 94.04% 93.39% 93.61% 95.74% 97.14% 99.36% 100.00%
EPS 0.59 -0.77 3.71 11.80 5.92 7.32 4.45 -73.97%
  QoQ % 176.62% -120.75% -68.56% 99.32% -19.13% 64.49% -
  Horiz. % 13.26% -17.30% 83.37% 265.17% 133.03% 164.49% 100.00%
DPS 4.00 2.02 0.00 1.00 1.33 2.00 0.00 -
  QoQ % 98.02% 0.00% 0.00% -24.81% -33.50% 0.00% -
  Horiz. % 200.00% 101.00% 0.00% 50.00% 66.50% 100.00% -
NAPS 0.8871 0.8856 0.9098 0.9041 0.8031 0.8024 0.7788 9.06%
  QoQ % 0.17% -2.66% 0.63% 12.58% 0.09% 3.03% -
  Horiz. % 113.91% 113.71% 116.82% 116.09% 103.12% 103.03% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.6700 0.6700 0.6500 0.7100 0.7000 0.8000 0.8700 -
P/RPS 0.04 0.04 0.03 0.04 0.04 0.04 0.04 -
  QoQ % 0.00% 33.33% -25.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 75.00% 100.00% 100.00% 100.00% 100.00%
P/EPS 114.20 -88.16 17.47 6.02 11.82 10.93 19.59 223.56%
  QoQ % 229.54% -604.64% 190.20% -49.07% 8.14% -44.21% -
  Horiz. % 582.95% -450.03% 89.18% 30.73% 60.34% 55.79% 100.00%
EY 0.88 -1.13 5.72 16.62 8.46 9.15 5.10 -68.97%
  QoQ % 177.88% -119.76% -65.58% 96.45% -7.54% 79.41% -
  Horiz. % 17.25% -22.16% 112.16% 325.88% 165.88% 179.41% 100.00%
DY 5.97 2.99 0.00 1.41 1.90 2.50 0.00 -
  QoQ % 99.67% 0.00% 0.00% -25.79% -24.00% 0.00% -
  Horiz. % 238.80% 119.60% 0.00% 56.40% 76.00% 100.00% -
P/NAPS 0.76 0.76 0.71 0.79 0.87 1.00 1.12 -22.76%
  QoQ % 0.00% 7.04% -10.13% -9.20% -13.00% -10.71% -
  Horiz. % 67.86% 67.86% 63.39% 70.54% 77.68% 89.29% 100.00%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 30/08/06 29/05/06 27/02/06 25/11/05 26/08/05 26/05/05 -
Price 0.6700 0.6200 0.6900 0.6500 0.7900 0.7400 0.8400 -
P/RPS 0.04 0.03 0.04 0.03 0.04 0.04 0.04 -
  QoQ % 33.33% -25.00% 33.33% -25.00% 0.00% 0.00% -
  Horiz. % 100.00% 75.00% 100.00% 75.00% 100.00% 100.00% 100.00%
P/EPS 114.20 -81.58 18.55 5.51 13.34 10.11 18.92 231.15%
  QoQ % 239.99% -539.78% 236.66% -58.70% 31.95% -46.56% -
  Horiz. % 603.59% -431.18% 98.04% 29.12% 70.51% 53.44% 100.00%
EY 0.88 -1.23 5.39 18.15 7.49 9.89 5.29 -69.72%
  QoQ % 171.54% -122.82% -70.30% 142.32% -24.27% 86.96% -
  Horiz. % 16.64% -23.25% 101.89% 343.10% 141.59% 186.96% 100.00%
DY 5.97 3.23 0.00 1.54 1.69 2.70 0.00 -
  QoQ % 84.83% 0.00% 0.00% -8.88% -37.41% 0.00% -
  Horiz. % 221.11% 119.63% 0.00% 57.04% 62.59% 100.00% -
P/NAPS 0.76 0.71 0.76 0.72 0.98 0.92 1.08 -20.87%
  QoQ % 7.04% -6.58% 5.56% -26.53% 6.52% -14.81% -
  Horiz. % 70.37% 65.74% 70.37% 66.67% 90.74% 85.19% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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!
PARTNERS & BROKERS