Highlights

[DKSH] QoQ Cumulative Quarter Result on 2008-06-30 [#2]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 28-Aug-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Jun-2008  [#2]
Profit Trend QoQ -     -4.81%    YoY -     -635.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 900,622 3,622,586 2,749,392 1,825,535 907,621 3,371,767 2,497,633 -49.31%
  QoQ % -75.14% 31.76% 50.61% 101.13% -73.08% 35.00% -
  Horiz. % 36.06% 145.04% 110.08% 73.09% 36.34% 135.00% 100.00%
PBT 2,985 9,711 -4,931 -9,393 -9,532 10,595 8,803 -51.34%
  QoQ % -69.26% 296.94% 47.50% 1.46% -189.97% 20.36% -
  Horiz. % 33.91% 110.31% -56.01% -106.70% -108.28% 120.36% 100.00%
Tax -1,593 -3,972 -4,484 -1,674 -1,687 -5,589 -5,685 -57.15%
  QoQ % 59.89% 11.42% -167.86% 0.77% 69.82% 1.69% -
  Horiz. % 28.02% 69.87% 78.87% 29.45% 29.67% 98.31% 100.00%
NP 1,392 5,739 -9,415 -11,067 -11,219 5,006 3,118 -41.56%
  QoQ % -75.74% 160.96% 14.93% 1.35% -324.11% 60.55% -
  Horiz. % 44.64% 184.06% -301.96% -354.94% -359.81% 160.55% 100.00%
NP to SH 901 1,056 -12,228 -12,679 -12,097 1,446 573 35.18%
  QoQ % -14.68% 108.64% 3.56% -4.81% -936.58% 152.36% -
  Horiz. % 157.24% 184.29% -2,134.03% -2,212.74% -2,111.17% 252.36% 100.00%
Tax Rate 53.37 % 40.90 % - % - % - % 52.75 % 64.58 % -11.93%
  QoQ % 30.49% 0.00% 0.00% 0.00% 0.00% -18.32% -
  Horiz. % 82.64% 63.33% 0.00% 0.00% 0.00% 81.68% 100.00%
Total Cost 899,230 3,616,847 2,758,807 1,836,602 918,840 3,366,761 2,494,515 -49.32%
  QoQ % -75.14% 31.10% 50.21% 99.88% -72.71% 34.97% -
  Horiz. % 36.05% 144.99% 110.59% 73.63% 36.83% 134.97% 100.00%
Net Worth 145,740 144,984 131,120 130,764 134,864 146,454 147,022 -0.58%
  QoQ % 0.52% 10.57% 0.27% -3.04% -7.91% -0.39% -
  Horiz. % 99.13% 98.61% 89.18% 88.94% 91.73% 99.61% 100.00%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 4,746 4,727 4,730 - 4,715 - -
  QoQ % 0.00% 0.41% -0.08% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.67% 100.26% 100.33% 0.00% 100.00% -
Div Payout % - % 449.51 % - % - % - % 326.09 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 137.85% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 145,740 144,984 131,120 130,764 134,864 146,454 147,022 -0.58%
  QoQ % 0.52% 10.57% 0.27% -3.04% -7.91% -0.39% -
  Horiz. % 99.13% 98.61% 89.18% 88.94% 91.73% 99.61% 100.00%
NOSH 158,070 158,227 157,577 157,699 157,718 157,173 159,166 -0.46%
  QoQ % -0.10% 0.41% -0.08% -0.01% 0.35% -1.25% -
  Horiz. % 99.31% 99.41% 99.00% 99.08% 99.09% 98.75% 100.00%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 0.15 % 0.16 % -0.34 % -0.61 % -1.24 % 0.15 % 0.12 % 16.02%
  QoQ % -6.25% 147.06% 44.26% 50.81% -926.67% 25.00% -
  Horiz. % 125.00% 133.33% -283.33% -508.33% -1,033.33% 125.00% 100.00%
ROE 0.62 % 0.73 % -9.33 % -9.70 % -8.97 % 0.99 % 0.39 % 36.17%
  QoQ % -15.07% 107.82% 3.81% -8.14% -1,006.06% 153.85% -
  Horiz. % 158.97% 187.18% -2,392.31% -2,487.18% -2,300.00% 253.85% 100.00%
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 569.76 2,289.47 1,744.79 1,157.61 575.47 2,145.25 1,569.19 -49.07%
  QoQ % -75.11% 31.22% 50.72% 101.16% -73.17% 36.71% -
  Horiz. % 36.31% 145.90% 111.19% 73.77% 36.67% 136.71% 100.00%
EPS 0.57 0.67 -7.76 -8.04 -7.67 0.92 0.36 35.81%
  QoQ % -14.93% 108.63% 3.48% -4.82% -933.70% 155.56% -
  Horiz. % 158.33% 186.11% -2,155.56% -2,233.33% -2,130.56% 255.56% 100.00%
DPS 0.00 3.00 3.00 3.00 0.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 100.00% 0.00% 100.00% -
NAPS 0.9220 0.9163 0.8321 0.8292 0.8551 0.9318 0.9237 -0.12%
  QoQ % 0.62% 10.12% 0.35% -3.03% -8.23% 0.88% -
  Horiz. % 99.82% 99.20% 90.08% 89.77% 92.57% 100.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 571.25 2,297.75 1,743.90 1,157.91 575.69 2,138.66 1,584.21 -49.31%
  QoQ % -75.14% 31.76% 50.61% 101.13% -73.08% 35.00% -
  Horiz. % 36.06% 145.04% 110.08% 73.09% 36.34% 135.00% 100.00%
EPS 0.57 0.67 -7.76 -8.04 -7.67 0.92 0.36 35.81%
  QoQ % -14.93% 108.63% 3.48% -4.82% -933.70% 155.56% -
  Horiz. % 158.33% 186.11% -2,155.56% -2,233.33% -2,130.56% 255.56% 100.00%
DPS 0.00 3.01 3.00 3.00 0.00 2.99 0.00 -
  QoQ % 0.00% 0.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.67% 100.33% 100.33% 0.00% 100.00% -
NAPS 0.9244 0.9196 0.8317 0.8294 0.8554 0.9289 0.9325 -0.58%
  QoQ % 0.52% 10.57% 0.28% -3.04% -7.91% -0.39% -
  Horiz. % 99.13% 98.62% 89.19% 88.94% 91.73% 99.61% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.5000 0.4700 0.6000 0.5200 0.6500 0.6800 0.7200 -
P/RPS 0.09 0.02 0.03 0.04 0.11 0.03 0.05 47.92%
  QoQ % 350.00% -33.33% -25.00% -63.64% 266.67% -40.00% -
  Horiz. % 180.00% 40.00% 60.00% 80.00% 220.00% 60.00% 100.00%
P/EPS 87.72 70.42 -7.73 -6.47 -8.47 73.91 200.00 -42.24%
  QoQ % 24.57% 1,011.00% -19.47% 23.61% -111.46% -63.05% -
  Horiz. % 43.86% 35.21% -3.86% -3.23% -4.24% 36.96% 100.00%
EY 1.14 1.42 -12.93 -15.46 -11.80 1.35 0.50 73.14%
  QoQ % -19.72% 110.98% 16.36% -31.02% -974.07% 170.00% -
  Horiz. % 228.00% 284.00% -2,586.00% -3,092.00% -2,360.00% 270.00% 100.00%
DY 0.00 6.38 5.00 5.77 0.00 4.41 0.00 -
  QoQ % 0.00% 27.60% -13.34% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 144.67% 113.38% 130.84% 0.00% 100.00% -
P/NAPS 0.54 0.51 0.72 0.63 0.76 0.73 0.78 -21.72%
  QoQ % 5.88% -29.17% 14.29% -17.11% 4.11% -6.41% -
  Horiz. % 69.23% 65.38% 92.31% 80.77% 97.44% 93.59% 100.00%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/05/09 25/02/09 27/11/08 28/08/08 29/05/08 28/02/08 28/11/07 -
Price 0.6500 0.7700 0.3500 0.6200 0.6500 0.6500 0.7000 -
P/RPS 0.11 0.03 0.02 0.05 0.11 0.03 0.04 96.16%
  QoQ % 266.67% 50.00% -60.00% -54.55% 266.67% -25.00% -
  Horiz. % 275.00% 75.00% 50.00% 125.00% 275.00% 75.00% 100.00%
P/EPS 114.04 115.37 -4.51 -7.71 -8.47 70.65 194.44 -29.91%
  QoQ % -1.15% 2,658.09% 41.50% 8.97% -111.99% -63.66% -
  Horiz. % 58.65% 59.33% -2.32% -3.97% -4.36% 36.34% 100.00%
EY 0.88 0.87 -22.17 -12.97 -11.80 1.42 0.51 43.81%
  QoQ % 1.15% 103.92% -70.93% -9.92% -930.99% 178.43% -
  Horiz. % 172.55% 170.59% -4,347.06% -2,543.14% -2,313.73% 278.43% 100.00%
DY 0.00 3.90 8.57 4.84 0.00 4.62 0.00 -
  QoQ % 0.00% -54.49% 77.07% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 84.42% 185.50% 104.76% 0.00% 100.00% -
P/NAPS 0.70 0.84 0.42 0.75 0.76 0.70 0.76 -5.33%
  QoQ % -16.67% 100.00% -44.00% -1.32% 8.57% -7.89% -
  Horiz. % 92.11% 110.53% 55.26% 98.68% 100.00% 92.11% 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.
 


 

380  370  489  1033 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.90+0.09 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.050.00 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.005 
 VELESTO 0.38+0.015 
 ARMADA 0.47+0.005 
 DYNACIA 0.075-0.01 
 MYEG 1.17+0.07 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers