Highlights

[DKSH] QoQ Cumulative Quarter Result on 2010-06-30 [#2]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 20-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     190.84%    YoY -     61.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,071,312 3,867,610 2,879,715 1,894,095 942,942 3,559,678 2,678,712 -45.75%
  QoQ % -72.30% 34.31% 52.04% 100.87% -73.51% 32.89% -
  Horiz. % 39.99% 144.38% 107.50% 70.71% 35.20% 132.89% 100.00%
PBT 15,937 45,556 28,145 13,450 5,549 31,019 18,376 -9.06%
  QoQ % -65.02% 61.86% 109.26% 142.39% -82.11% 68.80% -
  Horiz. % 86.73% 247.91% 153.16% 73.19% 30.20% 168.80% 100.00%
Tax -4,288 -13,522 -7,985 -4,488 -2,337 -5,860 -2,419 46.52%
  QoQ % 68.29% -69.34% -77.92% -92.04% 60.12% -142.25% -
  Horiz. % 177.26% 558.99% 330.10% 185.53% 96.61% 242.25% 100.00%
NP 11,649 32,034 20,160 8,962 3,212 25,159 15,957 -18.94%
  QoQ % -63.64% 58.90% 124.95% 179.02% -87.23% 57.67% -
  Horiz. % 73.00% 200.75% 126.34% 56.16% 20.13% 157.67% 100.00%
NP to SH 10,615 27,963 17,518 7,178 2,468 21,286 13,635 -15.39%
  QoQ % -62.04% 59.62% 144.05% 190.84% -88.41% 56.11% -
  Horiz. % 77.85% 205.08% 128.48% 52.64% 18.10% 156.11% 100.00%
Tax Rate 26.91 % 29.68 % 28.37 % 33.37 % 42.12 % 18.89 % 13.16 % 61.17%
  QoQ % -9.33% 4.62% -14.98% -20.77% 122.98% 43.54% -
  Horiz. % 204.48% 225.53% 215.58% 253.57% 320.06% 143.54% 100.00%
Total Cost 1,059,663 3,835,576 2,859,555 1,885,133 939,730 3,534,519 2,662,755 -45.93%
  QoQ % -72.37% 34.13% 51.69% 100.60% -73.41% 32.74% -
  Horiz. % 39.80% 144.05% 107.39% 70.80% 35.29% 132.74% 100.00%
Net Worth 195,728 184,934 174,427 163,927 163,689 161,710 154,524 17.08%
  QoQ % 5.84% 6.02% 6.41% 0.15% 1.22% 4.65% -
  Horiz. % 126.67% 119.68% 112.88% 106.08% 105.93% 104.65% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 5,440 5,439 5,434 - 4,730 4,728 -
  QoQ % 0.00% 0.02% 0.09% 0.00% 0.00% 0.03% -
  Horiz. % 0.00% 115.04% 115.02% 114.92% 0.00% 100.03% 100.00%
Div Payout % - % 19.45 % 31.05 % 75.71 % - % 22.22 % 34.68 % -
  QoQ % 0.00% -37.36% -58.99% 0.00% 0.00% -35.93% -
  Horiz. % 0.00% 56.08% 89.53% 218.31% 0.00% 64.07% 100.00%
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 195,728 184,934 174,427 163,927 163,689 161,710 154,524 17.08%
  QoQ % 5.84% 6.02% 6.41% 0.15% 1.22% 4.65% -
  Horiz. % 126.67% 119.68% 112.88% 106.08% 105.93% 104.65% 100.00%
NOSH 157,769 157,686 157,653 157,516 157,197 157,674 157,630 0.06%
  QoQ % 0.05% 0.02% 0.09% 0.20% -0.30% 0.03% -
  Horiz. % 100.09% 100.04% 100.01% 99.93% 99.73% 100.03% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 1.09 % 0.83 % 0.70 % 0.47 % 0.34 % 0.71 % 0.60 % 48.94%
  QoQ % 31.33% 18.57% 48.94% 38.24% -52.11% 18.33% -
  Horiz. % 181.67% 138.33% 116.67% 78.33% 56.67% 118.33% 100.00%
ROE 5.42 % 15.12 % 10.04 % 4.38 % 1.51 % 13.16 % 8.82 % -27.74%
  QoQ % -64.15% 50.60% 129.22% 190.07% -88.53% 49.21% -
  Horiz. % 61.45% 171.43% 113.83% 49.66% 17.12% 149.21% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 679.04 2,452.73 1,826.61 1,202.47 599.85 2,257.62 1,699.37 -45.78%
  QoQ % -72.31% 34.28% 51.90% 100.46% -73.43% 32.85% -
  Horiz. % 39.96% 144.33% 107.49% 70.76% 35.30% 132.85% 100.00%
EPS 6.73 17.72 11.11 4.51 1.57 13.50 8.65 -15.42%
  QoQ % -62.02% 59.50% 146.34% 187.26% -88.37% 56.07% -
  Horiz. % 77.80% 204.86% 128.44% 52.14% 18.15% 156.07% 100.00%
DPS 0.00 3.45 3.45 3.45 0.00 3.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 115.00% 115.00% 115.00% 0.00% 100.00% 100.00%
NAPS 1.2406 1.1728 1.1064 1.0407 1.0413 1.0256 0.9803 17.02%
  QoQ % 5.78% 6.00% 6.31% -0.06% 1.53% 4.62% -
  Horiz. % 126.55% 119.64% 112.86% 106.16% 106.22% 104.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 679.52 2,453.16 1,826.56 1,201.39 598.09 2,257.85 1,699.06 -45.75%
  QoQ % -72.30% 34.30% 52.04% 100.87% -73.51% 32.89% -
  Horiz. % 39.99% 144.38% 107.50% 70.71% 35.20% 132.89% 100.00%
EPS 6.73 17.74 11.11 4.55 1.57 13.50 8.65 -15.42%
  QoQ % -62.06% 59.68% 144.18% 189.81% -88.37% 56.07% -
  Horiz. % 77.80% 205.09% 128.44% 52.60% 18.15% 156.07% 100.00%
DPS 0.00 3.45 3.45 3.45 0.00 3.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 115.00% 115.00% 115.00% 0.00% 100.00% 100.00%
NAPS 1.2415 1.1730 1.1064 1.0398 1.0383 1.0257 0.9801 17.09%
  QoQ % 5.84% 6.02% 6.41% 0.14% 1.23% 4.65% -
  Horiz. % 126.67% 119.68% 112.89% 106.09% 105.94% 104.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.9500 1.0500 0.7000 0.9000 0.6900 0.7200 0.6000 -
P/RPS 0.14 0.04 0.04 0.07 0.12 0.03 0.04 130.70%
  QoQ % 250.00% 0.00% -42.86% -41.67% 300.00% -25.00% -
  Horiz. % 350.00% 100.00% 100.00% 175.00% 300.00% 75.00% 100.00%
P/EPS 14.12 5.92 6.30 19.75 43.95 5.33 6.94 60.63%
  QoQ % 138.51% -6.03% -68.10% -55.06% 724.58% -23.20% -
  Horiz. % 203.46% 85.30% 90.78% 284.58% 633.29% 76.80% 100.00%
EY 7.08 16.89 15.87 5.06 2.28 18.75 14.42 -37.79%
  QoQ % -58.08% 6.43% 213.64% 121.93% -87.84% 30.03% -
  Horiz. % 49.10% 117.13% 110.06% 35.09% 15.81% 130.03% 100.00%
DY 0.00 3.29 4.93 3.83 0.00 4.17 5.00 -
  QoQ % 0.00% -33.27% 28.72% 0.00% 0.00% -16.60% -
  Horiz. % 0.00% 65.80% 98.60% 76.60% 0.00% 83.40% 100.00%
P/NAPS 0.77 0.90 0.63 0.86 0.66 0.70 0.61 16.82%
  QoQ % -14.44% 42.86% -26.74% 30.30% -5.71% 14.75% -
  Horiz. % 126.23% 147.54% 103.28% 140.98% 108.20% 114.75% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 19/05/11 25/02/11 25/11/10 20/08/10 21/05/10 09/03/10 25/11/09 -
Price 1.2500 0.8100 0.9000 0.7000 0.7500 0.6500 0.5300 -
P/RPS 0.18 0.03 0.05 0.06 0.13 0.03 0.03 230.55%
  QoQ % 500.00% -40.00% -16.67% -53.85% 333.33% 0.00% -
  Horiz. % 600.00% 100.00% 166.67% 200.00% 433.33% 100.00% 100.00%
P/EPS 18.58 4.57 8.10 15.36 47.77 4.81 6.13 109.58%
  QoQ % 306.56% -43.58% -47.27% -67.85% 893.14% -21.53% -
  Horiz. % 303.10% 74.55% 132.14% 250.57% 779.28% 78.47% 100.00%
EY 5.38 21.89 12.35 6.51 2.09 20.77 16.32 -52.31%
  QoQ % -75.42% 77.25% 89.71% 211.48% -89.94% 27.27% -
  Horiz. % 32.97% 134.13% 75.67% 39.89% 12.81% 127.27% 100.00%
DY 0.00 4.26 3.83 4.93 0.00 4.62 5.66 -
  QoQ % 0.00% 11.23% -22.31% 0.00% 0.00% -18.37% -
  Horiz. % 0.00% 75.27% 67.67% 87.10% 0.00% 81.63% 100.00%
P/NAPS 1.01 0.69 0.81 0.67 0.72 0.63 0.54 51.86%
  QoQ % 46.38% -14.81% 20.90% -6.94% 14.29% 16.67% -
  Horiz. % 187.04% 127.78% 150.00% 124.07% 133.33% 116.67% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers