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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

597  345  528  615 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MCT 0.20+0.01 
 KANGER 0.300.00 
 ABLEGRP 0.175+0.03 
 CME 0.1150.00 
 RSAWIT 0.31+0.035 
 HBGLOB 0.21+0.01 
 TDM 0.265+0.035 
 JTIASA 0.83+0.125 
 MTRONIC 0.08+0.01 
 EKOVEST 0.565-0.015 

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!
PARTNERS & BROKERS