Highlights

[DKSH] QoQ Annualized Quarter Result on 2010-03-31 [#1]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 21-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -53.62%    YoY -     173.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 3,867,610 3,839,620 3,788,190 3,771,768 3,559,678 3,571,616 3,544,250 5.98%
  QoQ % 0.73% 1.36% 0.44% 5.96% -0.33% 0.77% -
  Horiz. % 109.12% 108.33% 106.88% 106.42% 100.44% 100.77% 100.00%
PBT 45,556 37,526 26,900 22,196 31,019 24,501 17,356 89.95%
  QoQ % 21.40% 39.50% 21.19% -28.44% 26.60% 41.17% -
  Horiz. % 262.48% 216.22% 154.99% 127.89% 178.72% 141.17% 100.00%
Tax -13,522 -10,646 -8,976 -9,348 -5,860 -3,225 -6,000 71.64%
  QoQ % -27.01% -18.61% 3.98% -59.52% -81.69% 46.24% -
  Horiz. % 225.37% 177.44% 149.60% 155.80% 97.67% 53.76% 100.00%
NP 32,034 26,880 17,924 12,848 25,159 21,276 11,356 99.27%
  QoQ % 19.17% 49.97% 39.51% -48.93% 18.25% 87.35% -
  Horiz. % 282.09% 236.70% 157.84% 113.14% 221.55% 187.35% 100.00%
NP to SH 27,963 23,357 14,356 9,872 21,286 18,180 8,874 114.49%
  QoQ % 19.72% 62.70% 45.42% -53.62% 17.08% 104.87% -
  Horiz. % 315.11% 263.21% 161.78% 111.25% 239.87% 204.87% 100.00%
Tax Rate 29.68 % 28.37 % 33.37 % 42.12 % 18.89 % 13.16 % 34.57 % -9.64%
  QoQ % 4.62% -14.98% -20.77% 122.98% 43.54% -61.93% -
  Horiz. % 85.85% 82.07% 96.53% 121.84% 54.64% 38.07% 100.00%
Total Cost 3,835,576 3,812,740 3,770,266 3,758,920 3,534,519 3,550,340 3,532,894 5.62%
  QoQ % 0.60% 1.13% 0.30% 6.35% -0.45% 0.49% -
  Horiz. % 108.57% 107.92% 106.72% 106.40% 100.05% 100.49% 100.00%
Net Worth 184,934 174,427 163,927 163,689 161,710 154,524 156,637 11.67%
  QoQ % 6.02% 6.41% 0.15% 1.22% 4.65% -1.35% -
  Horiz. % 118.07% 111.36% 104.65% 104.50% 103.24% 98.65% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 5,440 7,252 10,868 - 4,730 6,305 9,474 -30.84%
  QoQ % -24.98% -33.28% 0.00% 0.00% -24.98% -33.45% -
  Horiz. % 57.42% 76.55% 114.72% 0.00% 49.93% 66.55% 100.00%
Div Payout % 19.45 % 31.05 % 75.71 % - % 22.22 % 34.68 % 106.76 % -67.76%
  QoQ % -37.36% -58.99% 0.00% 0.00% -35.93% -67.52% -
  Horiz. % 18.22% 29.08% 70.92% 0.00% 20.81% 32.48% 100.00%
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 184,934 174,427 163,927 163,689 161,710 154,524 156,637 11.67%
  QoQ % 6.02% 6.41% 0.15% 1.22% 4.65% -1.35% -
  Horiz. % 118.07% 111.36% 104.65% 104.50% 103.24% 98.65% 100.00%
NOSH 157,686 157,653 157,516 157,197 157,674 157,630 157,900 -0.09%
  QoQ % 0.02% 0.09% 0.20% -0.30% 0.03% -0.17% -
  Horiz. % 99.86% 99.84% 99.76% 99.55% 99.86% 99.83% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 0.83 % 0.70 % 0.47 % 0.34 % 0.71 % 0.60 % 0.32 % 88.45%
  QoQ % 18.57% 48.94% 38.24% -52.11% 18.33% 87.50% -
  Horiz. % 259.38% 218.75% 146.88% 106.25% 221.88% 187.50% 100.00%
ROE 15.12 % 13.39 % 8.76 % 6.03 % 13.16 % 11.77 % 5.67 % 91.96%
  QoQ % 12.92% 52.85% 45.27% -54.18% 11.81% 107.58% -
  Horiz. % 266.67% 236.16% 154.50% 106.35% 232.10% 207.58% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 2,452.73 2,435.48 2,404.95 2,399.38 2,257.62 2,265.82 2,244.61 6.07%
  QoQ % 0.71% 1.27% 0.23% 6.28% -0.36% 0.94% -
  Horiz. % 109.27% 108.50% 107.14% 106.90% 100.58% 100.94% 100.00%
EPS 17.72 14.81 9.02 6.28 13.50 11.53 5.62 114.57%
  QoQ % 19.65% 64.19% 43.63% -53.48% 17.09% 105.16% -
  Horiz. % 315.30% 263.52% 160.50% 111.74% 240.21% 205.16% 100.00%
DPS 3.45 4.60 6.90 0.00 3.00 4.00 6.00 -30.78%
  QoQ % -25.00% -33.33% 0.00% 0.00% -25.00% -33.33% -
  Horiz. % 57.50% 76.67% 115.00% 0.00% 50.00% 66.67% 100.00%
NAPS 1.1728 1.1064 1.0407 1.0413 1.0256 0.9803 0.9920 11.77%
  QoQ % 6.00% 6.31% -0.06% 1.53% 4.62% -1.18% -
  Horiz. % 118.23% 111.53% 104.91% 104.97% 103.39% 98.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 2,453.16 2,435.41 2,402.79 2,392.37 2,257.85 2,265.42 2,248.06 5.98%
  QoQ % 0.73% 1.36% 0.44% 5.96% -0.33% 0.77% -
  Horiz. % 109.12% 108.33% 106.88% 106.42% 100.44% 100.77% 100.00%
EPS 17.74 14.82 9.11 6.26 13.50 11.53 5.63 114.48%
  QoQ % 19.70% 62.68% 45.53% -53.63% 17.09% 104.80% -
  Horiz. % 315.10% 263.23% 161.81% 111.19% 239.79% 204.80% 100.00%
DPS 3.45 4.60 6.89 0.00 3.00 4.00 6.01 -30.86%
  QoQ % -25.00% -33.24% 0.00% 0.00% -25.00% -33.44% -
  Horiz. % 57.40% 76.54% 114.64% 0.00% 49.92% 66.56% 100.00%
NAPS 1.1730 1.1064 1.0398 1.0383 1.0257 0.9801 0.9935 11.67%
  QoQ % 6.02% 6.41% 0.14% 1.23% 4.65% -1.35% -
  Horiz. % 118.07% 111.36% 104.66% 104.51% 103.24% 98.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.0500 0.7000 0.9000 0.6900 0.7200 0.6000 0.6900 -
P/RPS 0.04 0.03 0.04 0.03 0.03 0.03 0.03 21.08%
  QoQ % 33.33% -25.00% 33.33% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 100.00% 133.33% 100.00% 100.00% 100.00% 100.00%
P/EPS 5.92 4.72 9.87 10.99 5.33 5.20 12.28 -38.44%
  QoQ % 25.42% -52.18% -10.19% 106.19% 2.50% -57.65% -
  Horiz. % 48.21% 38.44% 80.37% 89.50% 43.40% 42.35% 100.00%
EY 16.89 21.17 10.13 9.10 18.75 19.22 8.14 62.46%
  QoQ % -20.22% 108.98% 11.32% -51.47% -2.45% 136.12% -
  Horiz. % 207.49% 260.07% 124.45% 111.79% 230.34% 236.12% 100.00%
DY 3.29 6.57 7.67 0.00 4.17 6.67 8.70 -47.61%
  QoQ % -49.92% -14.34% 0.00% 0.00% -37.48% -23.33% -
  Horiz. % 37.82% 75.52% 88.16% 0.00% 47.93% 76.67% 100.00%
P/NAPS 0.90 0.63 0.86 0.66 0.70 0.61 0.70 18.19%
  QoQ % 42.86% -26.74% 30.30% -5.71% 14.75% -12.86% -
  Horiz. % 128.57% 90.00% 122.86% 94.29% 100.00% 87.14% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 25/11/10 20/08/10 21/05/10 09/03/10 25/11/09 26/08/09 -
Price 0.8100 0.9000 0.7000 0.7500 0.6500 0.5300 0.6900 -
P/RPS 0.03 0.04 0.03 0.03 0.03 0.02 0.03 -
  QoQ % -25.00% 33.33% 0.00% 0.00% 50.00% -33.33% -
  Horiz. % 100.00% 133.33% 100.00% 100.00% 100.00% 66.67% 100.00%
P/EPS 4.57 6.07 7.68 11.94 4.81 4.60 12.28 -48.17%
  QoQ % -24.71% -20.96% -35.68% 148.23% 4.57% -62.54% -
  Horiz. % 37.21% 49.43% 62.54% 97.23% 39.17% 37.46% 100.00%
EY 21.89 16.46 13.02 8.37 20.77 21.76 8.14 93.03%
  QoQ % 32.99% 26.42% 55.56% -59.70% -4.55% 167.32% -
  Horiz. % 268.92% 202.21% 159.95% 102.83% 255.16% 267.32% 100.00%
DY 4.26 5.11 9.86 0.00 4.62 7.55 8.70 -37.80%
  QoQ % -16.63% -48.17% 0.00% 0.00% -38.81% -13.22% -
  Horiz. % 48.97% 58.74% 113.33% 0.00% 53.10% 86.78% 100.00%
P/NAPS 0.69 0.81 0.67 0.72 0.63 0.54 0.70 -0.95%
  QoQ % -14.81% 20.90% -6.94% 14.29% 16.67% -22.86% -
  Horiz. % 98.57% 115.71% 95.71% 102.86% 90.00% 77.14% 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.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
4. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
8. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
Partners & Brokers