Highlights

[DKSH] QoQ Cumulative Quarter Result on 2009-09-30 [#3]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 25-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     207.30%    YoY -     211.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,894,095 942,942 3,559,678 2,678,712 1,772,125 900,622 3,622,586 -35.18%
  QoQ % 100.87% -73.51% 32.89% 51.16% 96.77% -75.14% -
  Horiz. % 52.29% 26.03% 98.26% 73.94% 48.92% 24.86% 100.00%
PBT 13,450 5,549 31,019 18,376 8,678 2,985 9,711 24.33%
  QoQ % 142.39% -82.11% 68.80% 111.75% 190.72% -69.26% -
  Horiz. % 138.50% 57.14% 319.42% 189.23% 89.36% 30.74% 100.00%
Tax -4,488 -2,337 -5,860 -2,419 -3,000 -1,593 -3,972 8.51%
  QoQ % -92.04% 60.12% -142.25% 19.37% -88.32% 59.89% -
  Horiz. % 112.99% 58.84% 147.53% 60.90% 75.53% 40.11% 100.00%
NP 8,962 3,212 25,159 15,957 5,678 1,392 5,739 34.71%
  QoQ % 179.02% -87.23% 57.67% 181.03% 307.90% -75.74% -
  Horiz. % 156.16% 55.97% 438.39% 278.04% 98.94% 24.26% 100.00%
NP to SH 7,178 2,468 21,286 13,635 4,437 901 1,056 260.10%
  QoQ % 190.84% -88.41% 56.11% 207.30% 392.45% -14.68% -
  Horiz. % 679.73% 233.71% 2,015.72% 1,291.19% 420.17% 85.32% 100.00%
Tax Rate 33.37 % 42.12 % 18.89 % 13.16 % 34.57 % 53.37 % 40.90 % -12.72%
  QoQ % -20.77% 122.98% 43.54% -61.93% -35.23% 30.49% -
  Horiz. % 81.59% 102.98% 46.19% 32.18% 84.52% 130.49% 100.00%
Total Cost 1,885,133 939,730 3,534,519 2,662,755 1,766,447 899,230 3,616,847 -35.31%
  QoQ % 100.60% -73.41% 32.74% 50.74% 96.44% -75.14% -
  Horiz. % 52.12% 25.98% 97.72% 73.62% 48.84% 24.86% 100.00%
Net Worth 163,927 163,689 161,710 154,524 156,637 145,740 144,984 8.56%
  QoQ % 0.15% 1.22% 4.65% -1.35% 7.48% 0.52% -
  Horiz. % 113.07% 112.90% 111.54% 106.58% 108.04% 100.52% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 5,434 - 4,730 4,728 4,737 - 4,746 9.46%
  QoQ % 0.00% 0.00% 0.03% -0.17% 0.00% 0.00% -
  Horiz. % 114.48% 0.00% 99.65% 99.62% 99.79% 0.00% 100.00%
Div Payout % 75.71 % - % 22.22 % 34.68 % 106.76 % - % 449.51 % -69.60%
  QoQ % 0.00% 0.00% -35.93% -67.52% 0.00% 0.00% -
  Horiz. % 16.84% 0.00% 4.94% 7.72% 23.75% 0.00% 100.00%
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 163,927 163,689 161,710 154,524 156,637 145,740 144,984 8.56%
  QoQ % 0.15% 1.22% 4.65% -1.35% 7.48% 0.52% -
  Horiz. % 113.07% 112.90% 111.54% 106.58% 108.04% 100.52% 100.00%
NOSH 157,516 157,197 157,674 157,630 157,900 158,070 158,227 -0.30%
  QoQ % 0.20% -0.30% 0.03% -0.17% -0.11% -0.10% -
  Horiz. % 99.55% 99.35% 99.65% 99.62% 99.79% 99.90% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 0.47 % 0.34 % 0.71 % 0.60 % 0.32 % 0.15 % 0.16 % 105.51%
  QoQ % 38.24% -52.11% 18.33% 87.50% 113.33% -6.25% -
  Horiz. % 293.75% 212.50% 443.75% 375.00% 200.00% 93.75% 100.00%
ROE 4.38 % 1.51 % 13.16 % 8.82 % 2.83 % 0.62 % 0.73 % 231.28%
  QoQ % 190.07% -88.53% 49.21% 211.66% 356.45% -15.07% -
  Horiz. % 600.00% 206.85% 1,802.74% 1,208.22% 387.67% 84.93% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 1,202.47 599.85 2,257.62 1,699.37 1,122.31 569.76 2,289.47 -34.98%
  QoQ % 100.46% -73.43% 32.85% 51.42% 96.98% -75.11% -
  Horiz. % 52.52% 26.20% 98.61% 74.23% 49.02% 24.89% 100.00%
EPS 4.51 1.57 13.50 8.65 2.81 0.57 0.67 257.75%
  QoQ % 187.26% -88.37% 56.07% 207.83% 392.98% -14.93% -
  Horiz. % 673.13% 234.33% 2,014.93% 1,291.04% 419.40% 85.07% 100.00%
DPS 3.45 0.00 3.00 3.00 3.00 0.00 3.00 9.79%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.00% 0.00% 100.00% 100.00% 100.00% 0.00% 100.00%
NAPS 1.0407 1.0413 1.0256 0.9803 0.9920 0.9220 0.9163 8.88%
  QoQ % -0.06% 1.53% 4.62% -1.18% 7.59% 0.62% -
  Horiz. % 113.58% 113.64% 111.93% 106.98% 108.26% 100.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 1,201.39 598.09 2,257.85 1,699.06 1,124.03 571.25 2,297.75 -35.18%
  QoQ % 100.87% -73.51% 32.89% 51.16% 96.77% -75.14% -
  Horiz. % 52.29% 26.03% 98.26% 73.94% 48.92% 24.86% 100.00%
EPS 4.55 1.57 13.50 8.65 2.81 0.57 0.67 259.87%
  QoQ % 189.81% -88.37% 56.07% 207.83% 392.98% -14.93% -
  Horiz. % 679.10% 234.33% 2,014.93% 1,291.04% 419.40% 85.07% 100.00%
DPS 3.45 0.00 3.00 3.00 3.00 0.00 3.01 9.55%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 114.62% 0.00% 99.67% 99.67% 99.67% 0.00% 100.00%
NAPS 1.0398 1.0383 1.0257 0.9801 0.9935 0.9244 0.9196 8.56%
  QoQ % 0.14% 1.23% 4.65% -1.35% 7.48% 0.52% -
  Horiz. % 113.07% 112.91% 111.54% 106.58% 108.04% 100.52% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.9000 0.6900 0.7200 0.6000 0.6900 0.5000 0.4700 -
P/RPS 0.07 0.12 0.03 0.04 0.06 0.09 0.02 131.05%
  QoQ % -41.67% 300.00% -25.00% -33.33% -33.33% 350.00% -
  Horiz. % 350.00% 600.00% 150.00% 200.00% 300.00% 450.00% 100.00%
P/EPS 19.75 43.95 5.33 6.94 24.56 87.72 70.42 -57.25%
  QoQ % -55.06% 724.58% -23.20% -71.74% -72.00% 24.57% -
  Horiz. % 28.05% 62.41% 7.57% 9.86% 34.88% 124.57% 100.00%
EY 5.06 2.28 18.75 14.42 4.07 1.14 1.42 133.84%
  QoQ % 121.93% -87.84% 30.03% 254.30% 257.02% -19.72% -
  Horiz. % 356.34% 160.56% 1,320.42% 1,015.49% 286.62% 80.28% 100.00%
DY 3.83 0.00 4.17 5.00 4.35 0.00 6.38 -28.90%
  QoQ % 0.00% 0.00% -16.60% 14.94% 0.00% 0.00% -
  Horiz. % 60.03% 0.00% 65.36% 78.37% 68.18% 0.00% 100.00%
P/NAPS 0.86 0.66 0.70 0.61 0.70 0.54 0.51 41.81%
  QoQ % 30.30% -5.71% 14.75% -12.86% 29.63% 5.88% -
  Horiz. % 168.63% 129.41% 137.25% 119.61% 137.25% 105.88% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 20/08/10 21/05/10 09/03/10 25/11/09 26/08/09 27/05/09 25/02/09 -
Price 0.7000 0.7500 0.6500 0.5300 0.6900 0.6500 0.7700 -
P/RPS 0.06 0.13 0.03 0.03 0.06 0.11 0.03 58.94%
  QoQ % -53.85% 333.33% 0.00% -50.00% -45.45% 266.67% -
  Horiz. % 200.00% 433.33% 100.00% 100.00% 200.00% 366.67% 100.00%
P/EPS 15.36 47.77 4.81 6.13 24.56 114.04 115.37 -74.02%
  QoQ % -67.85% 893.14% -21.53% -75.04% -78.46% -1.15% -
  Horiz. % 13.31% 41.41% 4.17% 5.31% 21.29% 98.85% 100.00%
EY 6.51 2.09 20.77 16.32 4.07 0.88 0.87 283.98%
  QoQ % 211.48% -89.94% 27.27% 300.98% 362.50% 1.15% -
  Horiz. % 748.28% 240.23% 2,387.36% 1,875.86% 467.82% 101.15% 100.00%
DY 4.93 0.00 4.62 5.66 4.35 0.00 3.90 16.96%
  QoQ % 0.00% 0.00% -18.37% 30.11% 0.00% 0.00% -
  Horiz. % 126.41% 0.00% 118.46% 145.13% 111.54% 0.00% 100.00%
P/NAPS 0.67 0.72 0.63 0.54 0.70 0.70 0.84 -14.03%
  QoQ % -6.94% 14.29% 16.67% -22.86% 0.00% -16.67% -
  Horiz. % 79.76% 85.71% 75.00% 64.29% 83.33% 83.33% 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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
3. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
4. Jaks Resources - Higher Expected Investment Returns from JHDP ? DK66
5. Am I a Chinese Chauvinistic? Sslee blog
6. Cutting Your Losses Our Investment Journey
7. Sun Is Shining For Palm Oil Stock BFM Podcast
8. Stocks on Radar - Inari Amertron (0166) AmInvest Research Reports
Partners & Brokers