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.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers