Highlights

[DKSH] QoQ Cumulative Quarter Result on 2008-09-30 [#3]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 27-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     3.56%    YoY -     -2,234.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,772,125 900,622 3,622,586 2,749,392 1,825,535 907,621 3,371,767 -34.90%
  QoQ % 96.77% -75.14% 31.76% 50.61% 101.13% -73.08% -
  Horiz. % 52.56% 26.71% 107.44% 81.54% 54.14% 26.92% 100.00%
PBT 8,678 2,985 9,711 -4,931 -9,393 -9,532 10,595 -12.47%
  QoQ % 190.72% -69.26% 296.94% 47.50% 1.46% -189.97% -
  Horiz. % 81.91% 28.17% 91.66% -46.54% -88.66% -89.97% 100.00%
Tax -3,000 -1,593 -3,972 -4,484 -1,674 -1,687 -5,589 -33.98%
  QoQ % -88.32% 59.89% 11.42% -167.86% 0.77% 69.82% -
  Horiz. % 53.68% 28.50% 71.07% 80.23% 29.95% 30.18% 100.00%
NP 5,678 1,392 5,739 -9,415 -11,067 -11,219 5,006 8.77%
  QoQ % 307.90% -75.74% 160.96% 14.93% 1.35% -324.11% -
  Horiz. % 113.42% 27.81% 114.64% -188.07% -221.07% -224.11% 100.00%
NP to SH 4,437 901 1,056 -12,228 -12,679 -12,097 1,446 111.31%
  QoQ % 392.45% -14.68% 108.64% 3.56% -4.81% -936.58% -
  Horiz. % 306.85% 62.31% 73.03% -845.64% -876.83% -836.58% 100.00%
Tax Rate 34.57 % 53.37 % 40.90 % - % - % - % 52.75 % -24.57%
  QoQ % -35.23% 30.49% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 65.54% 101.18% 77.54% 0.00% 0.00% 0.00% 100.00%
Total Cost 1,766,447 899,230 3,616,847 2,758,807 1,836,602 918,840 3,366,761 -34.97%
  QoQ % 96.44% -75.14% 31.10% 50.21% 99.88% -72.71% -
  Horiz. % 52.47% 26.71% 107.43% 81.94% 54.55% 27.29% 100.00%
Net Worth 156,637 145,740 144,984 131,120 130,764 134,864 146,454 4.59%
  QoQ % 7.48% 0.52% 10.57% 0.27% -3.04% -7.91% -
  Horiz. % 106.95% 99.51% 99.00% 89.53% 89.29% 92.09% 100.00%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 4,737 - 4,746 4,727 4,730 - 4,715 0.31%
  QoQ % 0.00% 0.00% 0.41% -0.08% 0.00% 0.00% -
  Horiz. % 100.46% 0.00% 100.67% 100.26% 100.33% 0.00% 100.00%
Div Payout % 106.76 % - % 449.51 % - % - % - % 326.09 % -52.53%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 32.74% 0.00% 137.85% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 156,637 145,740 144,984 131,120 130,764 134,864 146,454 4.59%
  QoQ % 7.48% 0.52% 10.57% 0.27% -3.04% -7.91% -
  Horiz. % 106.95% 99.51% 99.00% 89.53% 89.29% 92.09% 100.00%
NOSH 157,900 158,070 158,227 157,577 157,699 157,718 157,173 0.31%
  QoQ % -0.11% -0.10% 0.41% -0.08% -0.01% 0.35% -
  Horiz. % 100.46% 100.57% 100.67% 100.26% 100.33% 100.35% 100.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 0.32 % 0.15 % 0.16 % -0.34 % -0.61 % -1.24 % 0.15 % 65.80%
  QoQ % 113.33% -6.25% 147.06% 44.26% 50.81% -926.67% -
  Horiz. % 213.33% 100.00% 106.67% -226.67% -406.67% -826.67% 100.00%
ROE 2.83 % 0.62 % 0.73 % -9.33 % -9.70 % -8.97 % 0.99 % 101.55%
  QoQ % 356.45% -15.07% 107.82% 3.81% -8.14% -1,006.06% -
  Horiz. % 285.86% 62.63% 73.74% -942.42% -979.80% -906.06% 100.00%
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1,122.31 569.76 2,289.47 1,744.79 1,157.61 575.47 2,145.25 -35.10%
  QoQ % 96.98% -75.11% 31.22% 50.72% 101.16% -73.17% -
  Horiz. % 52.32% 26.56% 106.72% 81.33% 53.96% 26.83% 100.00%
EPS 2.81 0.57 0.67 -7.76 -8.04 -7.67 0.92 110.66%
  QoQ % 392.98% -14.93% 108.63% 3.48% -4.82% -933.70% -
  Horiz. % 305.43% 61.96% 72.83% -843.48% -873.91% -833.70% 100.00%
DPS 3.00 0.00 3.00 3.00 3.00 0.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% 100.00% 100.00% 0.00% 100.00%
NAPS 0.9920 0.9220 0.9163 0.8321 0.8292 0.8551 0.9318 4.27%
  QoQ % 7.59% 0.62% 10.12% 0.35% -3.03% -8.23% -
  Horiz. % 106.46% 98.95% 98.34% 89.30% 88.99% 91.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1,124.03 571.25 2,297.75 1,743.90 1,157.91 575.69 2,138.66 -34.90%
  QoQ % 96.77% -75.14% 31.76% 50.61% 101.13% -73.08% -
  Horiz. % 52.56% 26.71% 107.44% 81.54% 54.14% 26.92% 100.00%
EPS 2.81 0.57 0.67 -7.76 -8.04 -7.67 0.92 110.66%
  QoQ % 392.98% -14.93% 108.63% 3.48% -4.82% -933.70% -
  Horiz. % 305.43% 61.96% 72.83% -843.48% -873.91% -833.70% 100.00%
DPS 3.00 0.00 3.01 3.00 3.00 0.00 2.99 0.22%
  QoQ % 0.00% 0.00% 0.33% 0.00% 0.00% 0.00% -
  Horiz. % 100.33% 0.00% 100.67% 100.33% 100.33% 0.00% 100.00%
NAPS 0.9935 0.9244 0.9196 0.8317 0.8294 0.8554 0.9289 4.59%
  QoQ % 7.48% 0.52% 10.57% 0.28% -3.04% -7.91% -
  Horiz. % 106.95% 99.52% 99.00% 89.54% 89.29% 92.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.6900 0.5000 0.4700 0.6000 0.5200 0.6500 0.6800 -
P/RPS 0.06 0.09 0.02 0.03 0.04 0.11 0.03 58.81%
  QoQ % -33.33% 350.00% -33.33% -25.00% -63.64% 266.67% -
  Horiz. % 200.00% 300.00% 66.67% 100.00% 133.33% 366.67% 100.00%
P/EPS 24.56 87.72 70.42 -7.73 -6.47 -8.47 73.91 -52.06%
  QoQ % -72.00% 24.57% 1,011.00% -19.47% 23.61% -111.46% -
  Horiz. % 33.23% 118.68% 95.28% -10.46% -8.75% -11.46% 100.00%
EY 4.07 1.14 1.42 -12.93 -15.46 -11.80 1.35 108.83%
  QoQ % 257.02% -19.72% 110.98% 16.36% -31.02% -974.07% -
  Horiz. % 301.48% 84.44% 105.19% -957.78% -1,145.19% -874.07% 100.00%
DY 4.35 0.00 6.38 5.00 5.77 0.00 4.41 -0.91%
  QoQ % 0.00% 0.00% 27.60% -13.34% 0.00% 0.00% -
  Horiz. % 98.64% 0.00% 144.67% 113.38% 130.84% 0.00% 100.00%
P/NAPS 0.70 0.54 0.51 0.72 0.63 0.76 0.73 -2.76%
  QoQ % 29.63% 5.88% -29.17% 14.29% -17.11% 4.11% -
  Horiz. % 95.89% 73.97% 69.86% 98.63% 86.30% 104.11% 100.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 27/05/09 25/02/09 27/11/08 28/08/08 29/05/08 28/02/08 -
Price 0.6900 0.6500 0.7700 0.3500 0.6200 0.6500 0.6500 -
P/RPS 0.06 0.11 0.03 0.02 0.05 0.11 0.03 58.81%
  QoQ % -45.45% 266.67% 50.00% -60.00% -54.55% 266.67% -
  Horiz. % 200.00% 366.67% 100.00% 66.67% 166.67% 366.67% 100.00%
P/EPS 24.56 114.04 115.37 -4.51 -7.71 -8.47 70.65 -50.59%
  QoQ % -78.46% -1.15% 2,658.09% 41.50% 8.97% -111.99% -
  Horiz. % 34.76% 161.42% 163.30% -6.38% -10.91% -11.99% 100.00%
EY 4.07 0.88 0.87 -22.17 -12.97 -11.80 1.42 101.91%
  QoQ % 362.50% 1.15% 103.92% -70.93% -9.92% -930.99% -
  Horiz. % 286.62% 61.97% 61.27% -1,561.27% -913.38% -830.99% 100.00%
DY 4.35 0.00 3.90 8.57 4.84 0.00 4.62 -3.94%
  QoQ % 0.00% 0.00% -54.49% 77.07% 0.00% 0.00% -
  Horiz. % 94.16% 0.00% 84.42% 185.50% 104.76% 0.00% 100.00%
P/NAPS 0.70 0.70 0.84 0.42 0.75 0.76 0.70 -
  QoQ % 0.00% -16.67% 100.00% -44.00% -1.32% 8.57% -
  Horiz. % 100.00% 100.00% 120.00% 60.00% 107.14% 108.57% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

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. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
8. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
PARTNERS & BROKERS