Highlights

[DKSH] QoQ Cumulative Quarter Result on 2011-06-30 [#2]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 26-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     111.38%    YoY -     212.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 1,123,702 4,260,749 3,217,962 2,126,426 1,071,312 3,867,610 2,879,715 -46.57%
  QoQ % -73.63% 32.41% 51.33% 98.49% -72.30% 34.31% -
  Horiz. % 39.02% 147.96% 111.75% 73.84% 37.20% 134.31% 100.00%
PBT 16,461 67,687 50,443 34,154 15,937 45,556 28,145 -30.04%
  QoQ % -75.68% 34.19% 47.69% 114.31% -65.02% 61.86% -
  Horiz. % 58.49% 240.49% 179.23% 121.35% 56.62% 161.86% 100.00%
Tax -4,744 -18,815 -13,765 -9,404 -4,288 -13,522 -7,985 -29.31%
  QoQ % 74.79% -36.69% -46.37% -119.31% 68.29% -69.34% -
  Horiz. % 59.41% 235.63% 172.39% 117.77% 53.70% 169.34% 100.00%
NP 11,717 48,872 36,678 24,750 11,649 32,034 20,160 -30.33%
  QoQ % -76.03% 33.25% 48.19% 112.46% -63.64% 58.90% -
  Horiz. % 58.12% 242.42% 181.93% 122.77% 57.78% 158.90% 100.00%
NP to SH 10,955 44,098 32,907 22,438 10,615 27,963 17,518 -26.85%
  QoQ % -75.16% 34.01% 46.66% 111.38% -62.04% 59.62% -
  Horiz. % 62.54% 251.73% 187.85% 128.09% 60.59% 159.62% 100.00%
Tax Rate 28.82 % 27.80 % 27.29 % 27.53 % 26.91 % 29.68 % 28.37 % 1.05%
  QoQ % 3.67% 1.87% -0.87% 2.30% -9.33% 4.62% -
  Horiz. % 101.59% 97.99% 96.19% 97.04% 94.85% 104.62% 100.00%
Total Cost 1,111,985 4,211,877 3,181,284 2,101,676 1,059,663 3,835,576 2,859,555 -46.69%
  QoQ % -73.60% 32.40% 51.37% 98.33% -72.37% 34.13% -
  Horiz. % 38.89% 147.29% 111.25% 73.50% 37.06% 134.13% 100.00%
Net Worth 240,034 229,139 210,934 200,409 195,728 184,934 174,427 23.70%
  QoQ % 4.75% 8.63% 5.25% 2.39% 5.84% 6.02% -
  Horiz. % 137.61% 131.37% 120.93% 114.90% 112.21% 106.02% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 7,094 7,094 7,094 - 5,440 5,439 -
  QoQ % 0.00% -0.01% -0.00% 0.00% 0.00% 0.02% -
  Horiz. % 0.00% 130.43% 130.44% 130.45% 0.00% 100.02% 100.00%
Div Payout % - % 16.09 % 21.56 % 31.62 % - % 19.45 % 31.05 % -
  QoQ % 0.00% -25.37% -31.82% 0.00% 0.00% -37.36% -
  Horiz. % 0.00% 51.82% 69.44% 101.84% 0.00% 62.64% 100.00%
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 240,034 229,139 210,934 200,409 195,728 184,934 174,427 23.70%
  QoQ % 4.75% 8.63% 5.25% 2.39% 5.84% 6.02% -
  Horiz. % 137.61% 131.37% 120.93% 114.90% 112.21% 106.02% 100.00%
NOSH 157,658 157,646 157,660 157,665 157,769 157,686 157,653 0.00%
  QoQ % 0.01% -0.01% -0.00% -0.07% 0.05% 0.02% -
  Horiz. % 100.00% 100.00% 100.00% 100.01% 100.07% 100.02% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 1.04 % 1.15 % 1.14 % 1.16 % 1.09 % 0.83 % 0.70 % 30.17%
  QoQ % -9.57% 0.88% -1.72% 6.42% 31.33% 18.57% -
  Horiz. % 148.57% 164.29% 162.86% 165.71% 155.71% 118.57% 100.00%
ROE 4.56 % 19.25 % 15.60 % 11.20 % 5.42 % 15.12 % 10.04 % -40.89%
  QoQ % -76.31% 23.40% 39.29% 106.64% -64.15% 50.60% -
  Horiz. % 45.42% 191.73% 155.38% 111.55% 53.98% 150.60% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 712.75 2,702.72 2,041.07 1,348.69 679.04 2,452.73 1,826.61 -46.57%
  QoQ % -73.63% 32.42% 51.34% 98.62% -72.31% 34.28% -
  Horiz. % 39.02% 147.96% 111.74% 73.84% 37.17% 134.28% 100.00%
EPS 6.95 27.97 20.87 14.23 6.73 17.72 11.11 -26.83%
  QoQ % -75.15% 34.02% 46.66% 111.44% -62.02% 59.50% -
  Horiz. % 62.56% 251.76% 187.85% 128.08% 60.58% 159.50% 100.00%
DPS 0.00 4.50 4.50 4.50 0.00 3.45 3.45 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 130.43% 130.43% 130.43% 0.00% 100.00% 100.00%
NAPS 1.5225 1.4535 1.3379 1.2711 1.2406 1.1728 1.1064 23.69%
  QoQ % 4.75% 8.64% 5.26% 2.46% 5.78% 6.00% -
  Horiz. % 137.61% 131.37% 120.92% 114.89% 112.13% 106.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 712.75 2,702.53 2,041.10 1,348.76 679.52 2,453.16 1,826.56 -46.57%
  QoQ % -73.63% 32.41% 51.33% 98.49% -72.30% 34.30% -
  Horiz. % 39.02% 147.96% 111.75% 73.84% 37.20% 134.30% 100.00%
EPS 6.95 27.97 20.87 14.23 6.73 17.74 11.11 -26.83%
  QoQ % -75.15% 34.02% 46.66% 111.44% -62.06% 59.68% -
  Horiz. % 62.56% 251.76% 187.85% 128.08% 60.58% 159.68% 100.00%
DPS 0.00 4.50 4.50 4.50 0.00 3.45 3.45 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 130.43% 130.43% 130.43% 0.00% 100.00% 100.00%
NAPS 1.5225 1.4534 1.3379 1.2712 1.2415 1.1730 1.1064 23.69%
  QoQ % 4.75% 8.63% 5.25% 2.39% 5.84% 6.02% -
  Horiz. % 137.61% 131.36% 120.92% 114.90% 112.21% 106.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.9500 1.5600 1.4600 1.4700 0.9500 1.0500 0.7000 -
P/RPS 0.27 0.06 0.07 0.11 0.14 0.04 0.04 256.75%
  QoQ % 350.00% -14.29% -36.36% -21.43% 250.00% 0.00% -
  Horiz. % 675.00% 150.00% 175.00% 275.00% 350.00% 100.00% 100.00%
P/EPS 28.06 5.58 7.00 10.33 14.12 5.92 6.30 170.46%
  QoQ % 402.87% -20.29% -32.24% -26.84% 138.51% -6.03% -
  Horiz. % 445.40% 88.57% 111.11% 163.97% 224.13% 93.97% 100.00%
EY 3.56 17.93 14.30 9.68 7.08 16.89 15.87 -63.05%
  QoQ % -80.15% 25.38% 47.73% 36.72% -58.08% 6.43% -
  Horiz. % 22.43% 112.98% 90.11% 61.00% 44.61% 106.43% 100.00%
DY 0.00 2.88 3.08 3.06 0.00 3.29 4.93 -
  QoQ % 0.00% -6.49% 0.65% 0.00% 0.00% -33.27% -
  Horiz. % 0.00% 58.42% 62.47% 62.07% 0.00% 66.73% 100.00%
P/NAPS 1.28 1.07 1.09 1.16 0.77 0.90 0.63 60.35%
  QoQ % 19.63% -1.83% -6.03% 50.65% -14.44% 42.86% -
  Horiz. % 203.17% 169.84% 173.02% 184.13% 122.22% 142.86% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 25/05/12 24/02/12 29/11/11 26/08/11 19/05/11 25/02/11 25/11/10 -
Price 1.9100 1.8600 2.0600 1.4600 1.2500 0.8100 0.9000 -
P/RPS 0.27 0.07 0.10 0.11 0.18 0.03 0.05 207.48%
  QoQ % 285.71% -30.00% -9.09% -38.89% 500.00% -40.00% -
  Horiz. % 540.00% 140.00% 200.00% 220.00% 360.00% 60.00% 100.00%
P/EPS 27.49 6.65 9.87 10.26 18.58 4.57 8.10 125.67%
  QoQ % 313.38% -32.62% -3.80% -44.78% 306.56% -43.58% -
  Horiz. % 339.38% 82.10% 121.85% 126.67% 229.38% 56.42% 100.00%
EY 3.64 15.04 10.13 9.75 5.38 21.89 12.35 -55.68%
  QoQ % -75.80% 48.47% 3.90% 81.23% -75.42% 77.25% -
  Horiz. % 29.47% 121.78% 82.02% 78.95% 43.56% 177.25% 100.00%
DY 0.00 2.42 2.18 3.08 0.00 4.26 3.83 -
  QoQ % 0.00% 11.01% -29.22% 0.00% 0.00% 11.23% -
  Horiz. % 0.00% 63.19% 56.92% 80.42% 0.00% 111.23% 100.00%
P/NAPS 1.25 1.28 1.54 1.15 1.01 0.69 0.81 33.51%
  QoQ % -2.34% -16.88% 33.91% 13.86% 46.38% -14.81% -
  Horiz. % 154.32% 158.02% 190.12% 141.98% 124.69% 85.19% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

257  473  624  1065 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 PHB 0.035+0.005 
 HWGB 0.99+0.145 
 EAH 0.03-0.005 
 MTRONIC 0.14+0.02 
 KANGER 0.18+0.005 
 INIX 0.33+0.065 
 SAPNRG 0.13+0.01 
 KNM 0.225+0.015 
 BINTAI 1.140.00 

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!

TOP ARTICLES

1. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
7. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS