Highlights

[DKSH] QoQ Cumulative Quarter Result on 2009-06-30 [#2]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 26-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     392.45%    YoY -     134.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 942,942 3,559,678 2,678,712 1,772,125 900,622 3,622,586 2,749,392 -51.04%
  QoQ % -73.51% 32.89% 51.16% 96.77% -75.14% 31.76% -
  Horiz. % 34.30% 129.47% 97.43% 64.46% 32.76% 131.76% 100.00%
PBT 5,549 31,019 18,376 8,678 2,985 9,711 -4,931 -
  QoQ % -82.11% 68.80% 111.75% 190.72% -69.26% 296.94% -
  Horiz. % -112.53% -629.06% -372.66% -175.99% -60.54% -196.94% 100.00%
Tax -2,337 -5,860 -2,419 -3,000 -1,593 -3,972 -4,484 -35.26%
  QoQ % 60.12% -142.25% 19.37% -88.32% 59.89% 11.42% -
  Horiz. % 52.12% 130.69% 53.95% 66.90% 35.53% 88.58% 100.00%
NP 3,212 25,159 15,957 5,678 1,392 5,739 -9,415 -
  QoQ % -87.23% 57.67% 181.03% 307.90% -75.74% 160.96% -
  Horiz. % -34.12% -267.22% -169.48% -60.31% -14.78% -60.96% 100.00%
NP to SH 2,468 21,286 13,635 4,437 901 1,056 -12,228 -
  QoQ % -88.41% 56.11% 207.30% 392.45% -14.68% 108.64% -
  Horiz. % -20.18% -174.08% -111.51% -36.29% -7.37% -8.64% 100.00%
Tax Rate 42.12 % 18.89 % 13.16 % 34.57 % 53.37 % 40.90 % - % -
  QoQ % 122.98% 43.54% -61.93% -35.23% 30.49% 0.00% -
  Horiz. % 102.98% 46.19% 32.18% 84.52% 130.49% 100.00% -
Total Cost 939,730 3,534,519 2,662,755 1,766,447 899,230 3,616,847 2,758,807 -51.26%
  QoQ % -73.41% 32.74% 50.74% 96.44% -75.14% 31.10% -
  Horiz. % 34.06% 128.12% 96.52% 64.03% 32.59% 131.10% 100.00%
Net Worth 163,689 161,710 154,524 156,637 145,740 144,984 131,120 15.96%
  QoQ % 1.22% 4.65% -1.35% 7.48% 0.52% 10.57% -
  Horiz. % 124.84% 123.33% 117.85% 119.46% 111.15% 110.57% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 4,730 4,728 4,737 - 4,746 4,727 -
  QoQ % 0.00% 0.03% -0.17% 0.00% 0.00% 0.41% -
  Horiz. % 0.00% 100.06% 100.03% 100.21% 0.00% 100.41% 100.00%
Div Payout % - % 22.22 % 34.68 % 106.76 % - % 449.51 % - % -
  QoQ % 0.00% -35.93% -67.52% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 4.94% 7.72% 23.75% 0.00% 100.00% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 163,689 161,710 154,524 156,637 145,740 144,984 131,120 15.96%
  QoQ % 1.22% 4.65% -1.35% 7.48% 0.52% 10.57% -
  Horiz. % 124.84% 123.33% 117.85% 119.46% 111.15% 110.57% 100.00%
NOSH 157,197 157,674 157,630 157,900 158,070 158,227 157,577 -0.16%
  QoQ % -0.30% 0.03% -0.17% -0.11% -0.10% 0.41% -
  Horiz. % 99.76% 100.06% 100.03% 100.21% 100.31% 100.41% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 0.34 % 0.71 % 0.60 % 0.32 % 0.15 % 0.16 % -0.34 % -
  QoQ % -52.11% 18.33% 87.50% 113.33% -6.25% 147.06% -
  Horiz. % -100.00% -208.82% -176.47% -94.12% -44.12% -47.06% 100.00%
ROE 1.51 % 13.16 % 8.82 % 2.83 % 0.62 % 0.73 % -9.33 % -
  QoQ % -88.53% 49.21% 211.66% 356.45% -15.07% 107.82% -
  Horiz. % -16.18% -141.05% -94.53% -30.33% -6.65% -7.82% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 599.85 2,257.62 1,699.37 1,122.31 569.76 2,289.47 1,744.79 -50.96%
  QoQ % -73.43% 32.85% 51.42% 96.98% -75.11% 31.22% -
  Horiz. % 34.38% 129.39% 97.40% 64.32% 32.65% 131.22% 100.00%
EPS 1.57 13.50 8.65 2.81 0.57 0.67 -7.76 -
  QoQ % -88.37% 56.07% 207.83% 392.98% -14.93% 108.63% -
  Horiz. % -20.23% -173.97% -111.47% -36.21% -7.35% -8.63% 100.00%
DPS 0.00 3.00 3.00 3.00 0.00 3.00 3.00 -
  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% 100.00%
NAPS 1.0413 1.0256 0.9803 0.9920 0.9220 0.9163 0.8321 16.14%
  QoQ % 1.53% 4.62% -1.18% 7.59% 0.62% 10.12% -
  Horiz. % 125.14% 123.25% 117.81% 119.22% 110.80% 110.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 598.09 2,257.85 1,699.06 1,124.03 571.25 2,297.75 1,743.90 -51.04%
  QoQ % -73.51% 32.89% 51.16% 96.77% -75.14% 31.76% -
  Horiz. % 34.30% 129.47% 97.43% 64.45% 32.76% 131.76% 100.00%
EPS 1.57 13.50 8.65 2.81 0.57 0.67 -7.76 -
  QoQ % -88.37% 56.07% 207.83% 392.98% -14.93% 108.63% -
  Horiz. % -20.23% -173.97% -111.47% -36.21% -7.35% -8.63% 100.00%
DPS 0.00 3.00 3.00 3.00 0.00 3.01 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.33% -
  Horiz. % 0.00% 100.00% 100.00% 100.00% 0.00% 100.33% 100.00%
NAPS 1.0383 1.0257 0.9801 0.9935 0.9244 0.9196 0.8317 15.96%
  QoQ % 1.23% 4.65% -1.35% 7.48% 0.52% 10.57% -
  Horiz. % 124.84% 123.33% 117.84% 119.45% 111.15% 110.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.6900 0.7200 0.6000 0.6900 0.5000 0.4700 0.6000 -
P/RPS 0.12 0.03 0.04 0.06 0.09 0.02 0.03 152.20%
  QoQ % 300.00% -25.00% -33.33% -33.33% 350.00% -33.33% -
  Horiz. % 400.00% 100.00% 133.33% 200.00% 300.00% 66.67% 100.00%
P/EPS 43.95 5.33 6.94 24.56 87.72 70.42 -7.73 -
  QoQ % 724.58% -23.20% -71.74% -72.00% 24.57% 1,011.00% -
  Horiz. % -568.56% -68.95% -89.78% -317.72% -1,134.80% -911.00% 100.00%
EY 2.28 18.75 14.42 4.07 1.14 1.42 -12.93 -
  QoQ % -87.84% 30.03% 254.30% 257.02% -19.72% 110.98% -
  Horiz. % -17.63% -145.01% -111.52% -31.48% -8.82% -10.98% 100.00%
DY 0.00 4.17 5.00 4.35 0.00 6.38 5.00 -
  QoQ % 0.00% -16.60% 14.94% 0.00% 0.00% 27.60% -
  Horiz. % 0.00% 83.40% 100.00% 87.00% 0.00% 127.60% 100.00%
P/NAPS 0.66 0.70 0.61 0.70 0.54 0.51 0.72 -5.64%
  QoQ % -5.71% 14.75% -12.86% 29.63% 5.88% -29.17% -
  Horiz. % 91.67% 97.22% 84.72% 97.22% 75.00% 70.83% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 21/05/10 09/03/10 25/11/09 26/08/09 27/05/09 25/02/09 27/11/08 -
Price 0.7500 0.6500 0.5300 0.6900 0.6500 0.7700 0.3500 -
P/RPS 0.13 0.03 0.03 0.06 0.11 0.03 0.02 248.69%
  QoQ % 333.33% 0.00% -50.00% -45.45% 266.67% 50.00% -
  Horiz. % 650.00% 150.00% 150.00% 300.00% 550.00% 150.00% 100.00%
P/EPS 47.77 4.81 6.13 24.56 114.04 115.37 -4.51 -
  QoQ % 893.14% -21.53% -75.04% -78.46% -1.15% 2,658.09% -
  Horiz. % -1,059.20% -106.65% -135.92% -544.57% -2,528.60% -2,558.09% 100.00%
EY 2.09 20.77 16.32 4.07 0.88 0.87 -22.17 -
  QoQ % -89.94% 27.27% 300.98% 362.50% 1.15% 103.92% -
  Horiz. % -9.43% -93.69% -73.61% -18.36% -3.97% -3.92% 100.00%
DY 0.00 4.62 5.66 4.35 0.00 3.90 8.57 -
  QoQ % 0.00% -18.37% 30.11% 0.00% 0.00% -54.49% -
  Horiz. % 0.00% 53.91% 66.04% 50.76% 0.00% 45.51% 100.00%
P/NAPS 0.72 0.63 0.54 0.70 0.70 0.84 0.42 43.28%
  QoQ % 14.29% 16.67% -22.86% 0.00% -16.67% 100.00% -
  Horiz. % 171.43% 150.00% 128.57% 166.67% 166.67% 200.00% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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