Highlights

[DKSH] QoQ Annualized Quarter Result on 2008-12-31 [#4]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 25-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     106.48%    YoY -     -26.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 3,571,616 3,544,250 3,602,488 3,622,586 3,665,856 3,651,070 3,630,484 -1.08%
  QoQ % 0.77% -1.62% -0.55% -1.18% 0.40% 0.57% -
  Horiz. % 98.38% 97.62% 99.23% 99.78% 100.97% 100.57% 100.00%
PBT 24,501 17,356 11,940 9,711 -6,574 -18,786 -38,128 -
  QoQ % 41.17% 45.36% 22.95% 247.70% 65.00% 50.73% -
  Horiz. % -64.26% -45.52% -31.32% -25.47% 17.24% 49.27% 100.00%
Tax -3,225 -6,000 -6,372 -3,972 -5,978 -3,348 -6,748 -38.84%
  QoQ % 46.24% 5.84% -60.42% 33.56% -78.57% 50.39% -
  Horiz. % 47.80% 88.92% 94.43% 58.86% 88.60% 49.61% 100.00%
NP 21,276 11,356 5,568 5,739 -12,553 -22,134 -44,876 -
  QoQ % 87.35% 103.95% -2.98% 145.72% 43.28% 50.68% -
  Horiz. % -47.41% -25.31% -12.41% -12.79% 27.97% 49.32% 100.00%
NP to SH 18,180 8,874 3,604 1,056 -16,304 -25,358 -48,388 -
  QoQ % 104.87% 146.23% 241.29% 106.48% 35.70% 47.59% -
  Horiz. % -37.57% -18.34% -7.45% -2.18% 33.69% 52.41% 100.00%
Tax Rate 13.16 % 34.57 % 53.37 % 40.90 % - % - % - % -
  QoQ % -61.93% -35.23% 30.49% 0.00% 0.00% 0.00% -
  Horiz. % 32.18% 84.52% 130.49% 100.00% - - -
Total Cost 3,550,340 3,532,894 3,596,920 3,616,847 3,678,409 3,673,204 3,675,360 -2.28%
  QoQ % 0.49% -1.78% -0.55% -1.67% 0.14% -0.06% -
  Horiz. % 96.60% 96.12% 97.87% 98.41% 100.08% 99.94% 100.00%
Net Worth 154,524 156,637 145,740 144,984 131,120 130,764 134,864 9.49%
  QoQ % -1.35% 7.48% 0.52% 10.57% 0.27% -3.04% -
  Horiz. % 114.58% 116.14% 108.06% 107.50% 97.22% 96.96% 100.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 6,305 9,474 - 4,746 6,303 9,461 - -
  QoQ % -33.45% 0.00% 0.00% -24.69% -33.38% 0.00% -
  Horiz. % 66.64% 100.13% 0.00% 50.17% 66.62% 100.00% -
Div Payout % 34.68 % 106.76 % - % 449.51 % - % - % - % -
  QoQ % -67.52% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 7.72% 23.75% 0.00% 100.00% - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 154,524 156,637 145,740 144,984 131,120 130,764 134,864 9.49%
  QoQ % -1.35% 7.48% 0.52% 10.57% 0.27% -3.04% -
  Horiz. % 114.58% 116.14% 108.06% 107.50% 97.22% 96.96% 100.00%
NOSH 157,630 157,900 158,070 158,227 157,577 157,699 157,718 -0.04%
  QoQ % -0.17% -0.11% -0.10% 0.41% -0.08% -0.01% -
  Horiz. % 99.94% 100.12% 100.22% 100.32% 99.91% 99.99% 100.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 0.60 % 0.32 % 0.15 % 0.16 % -0.34 % -0.61 % -1.24 % -
  QoQ % 87.50% 113.33% -6.25% 147.06% 44.26% 50.81% -
  Horiz. % -48.39% -25.81% -12.10% -12.90% 27.42% 49.19% 100.00%
ROE 11.77 % 5.67 % 2.47 % 0.73 % -12.43 % -19.39 % -35.88 % -
  QoQ % 107.58% 129.55% 238.36% 105.87% 35.89% 45.96% -
  Horiz. % -32.80% -15.80% -6.88% -2.03% 34.64% 54.04% 100.00%
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 2,265.82 2,244.61 2,279.04 2,289.47 2,326.39 2,315.21 2,301.88 -1.05%
  QoQ % 0.94% -1.51% -0.46% -1.59% 0.48% 0.58% -
  Horiz. % 98.43% 97.51% 99.01% 99.46% 101.06% 100.58% 100.00%
EPS 11.53 5.62 2.28 0.67 -10.35 -16.08 -30.68 -
  QoQ % 105.16% 146.49% 240.30% 106.47% 35.63% 47.59% -
  Horiz. % -37.58% -18.32% -7.43% -2.18% 33.74% 52.41% 100.00%
DPS 4.00 6.00 0.00 3.00 4.00 6.00 0.00 -
  QoQ % -33.33% 0.00% 0.00% -25.00% -33.33% 0.00% -
  Horiz. % 66.67% 100.00% 0.00% 50.00% 66.67% 100.00% -
NAPS 0.9803 0.9920 0.9220 0.9163 0.8321 0.8292 0.8551 9.53%
  QoQ % -1.18% 7.59% 0.62% 10.12% 0.35% -3.03% -
  Horiz. % 114.64% 116.01% 107.82% 107.16% 97.31% 96.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 2,265.42 2,248.06 2,285.00 2,297.75 2,325.19 2,315.82 2,302.76 -1.08%
  QoQ % 0.77% -1.62% -0.55% -1.18% 0.40% 0.57% -
  Horiz. % 98.38% 97.62% 99.23% 99.78% 100.97% 100.57% 100.00%
EPS 11.53 5.63 2.29 0.67 -10.34 -16.08 -30.69 -
  QoQ % 104.80% 145.85% 241.79% 106.48% 35.70% 47.61% -
  Horiz. % -37.57% -18.34% -7.46% -2.18% 33.69% 52.39% 100.00%
DPS 4.00 6.01 0.00 3.01 4.00 6.00 0.00 -
  QoQ % -33.44% 0.00% 0.00% -24.75% -33.33% 0.00% -
  Horiz. % 66.67% 100.17% 0.00% 50.17% 66.67% 100.00% -
NAPS 0.9801 0.9935 0.9244 0.9196 0.8317 0.8294 0.8554 9.49%
  QoQ % -1.35% 7.48% 0.52% 10.57% 0.28% -3.04% -
  Horiz. % 114.58% 116.14% 108.07% 107.51% 97.23% 96.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.6000 0.6900 0.5000 0.4700 0.6000 0.5200 0.6500 -
P/RPS 0.03 0.03 0.02 0.02 0.03 0.02 0.03 -
  QoQ % 0.00% 50.00% 0.00% -33.33% 50.00% -33.33% -
  Horiz. % 100.00% 100.00% 66.67% 66.67% 100.00% 66.67% 100.00%
P/EPS 5.20 12.28 21.93 70.42 -5.80 -3.23 -2.12 -
  QoQ % -57.65% -44.00% -68.86% 1,314.14% -79.57% -52.36% -
  Horiz. % -245.28% -579.25% -1,034.43% -3,321.70% 273.58% 152.36% 100.00%
EY 19.22 8.14 4.56 1.42 -17.24 -30.92 -47.20 -
  QoQ % 136.12% 78.51% 221.13% 108.24% 44.24% 34.49% -
  Horiz. % -40.72% -17.25% -9.66% -3.01% 36.53% 65.51% 100.00%
DY 6.67 8.70 0.00 6.38 6.67 11.54 0.00 -
  QoQ % -23.33% 0.00% 0.00% -4.35% -42.20% 0.00% -
  Horiz. % 57.80% 75.39% 0.00% 55.29% 57.80% 100.00% -
P/NAPS 0.61 0.70 0.54 0.51 0.72 0.63 0.76 -13.62%
  QoQ % -12.86% 29.63% 5.88% -29.17% 14.29% -17.11% -
  Horiz. % 80.26% 92.11% 71.05% 67.11% 94.74% 82.89% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 26/08/09 27/05/09 25/02/09 27/11/08 28/08/08 29/05/08 -
Price 0.5300 0.6900 0.6500 0.7700 0.3500 0.6200 0.6500 -
P/RPS 0.02 0.03 0.03 0.03 0.02 0.03 0.03 -23.67%
  QoQ % -33.33% 0.00% 0.00% 50.00% -33.33% 0.00% -
  Horiz. % 66.67% 100.00% 100.00% 100.00% 66.67% 100.00% 100.00%
P/EPS 4.60 12.28 28.51 115.37 -3.38 -3.86 -2.12 -
  QoQ % -62.54% -56.93% -75.29% 3,513.31% 12.44% -82.08% -
  Horiz. % -216.98% -579.25% -1,344.81% -5,441.98% 159.43% 182.08% 100.00%
EY 21.76 8.14 3.51 0.87 -29.56 -25.94 -47.20 -
  QoQ % 167.32% 131.91% 303.45% 102.94% -13.96% 45.04% -
  Horiz. % -46.10% -17.25% -7.44% -1.84% 62.63% 54.96% 100.00%
DY 7.55 8.70 0.00 3.90 11.43 9.68 0.00 -
  QoQ % -13.22% 0.00% 0.00% -65.88% 18.08% 0.00% -
  Horiz. % 78.00% 89.88% 0.00% 40.29% 118.08% 100.00% -
P/NAPS 0.54 0.70 0.70 0.84 0.42 0.75 0.76 -20.36%
  QoQ % -22.86% 0.00% -16.67% 100.00% -44.00% -1.32% -
  Horiz. % 71.05% 92.11% 92.11% 110.53% 55.26% 98.68% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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!
PARTNERS & BROKERS