Highlights

[DKSH] QoQ Cumulative Quarter Result on 2010-09-30 [#3]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 25-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     144.05%    YoY -     28.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 2,126,426 1,071,312 3,867,610 2,879,715 1,894,095 942,942 3,559,678 -29.14%
  QoQ % 98.49% -72.30% 34.31% 52.04% 100.87% -73.51% -
  Horiz. % 59.74% 30.10% 108.65% 80.90% 53.21% 26.49% 100.00%
PBT 34,154 15,937 45,556 28,145 13,450 5,549 31,019 6.65%
  QoQ % 114.31% -65.02% 61.86% 109.26% 142.39% -82.11% -
  Horiz. % 110.11% 51.38% 146.86% 90.73% 43.36% 17.89% 100.00%
Tax -9,404 -4,288 -13,522 -7,985 -4,488 -2,337 -5,860 37.19%
  QoQ % -119.31% 68.29% -69.34% -77.92% -92.04% 60.12% -
  Horiz. % 160.48% 73.17% 230.75% 136.26% 76.59% 39.88% 100.00%
NP 24,750 11,649 32,034 20,160 8,962 3,212 25,159 -1.09%
  QoQ % 112.46% -63.64% 58.90% 124.95% 179.02% -87.23% -
  Horiz. % 98.37% 46.30% 127.33% 80.13% 35.62% 12.77% 100.00%
NP to SH 22,438 10,615 27,963 17,518 7,178 2,468 21,286 3.59%
  QoQ % 111.38% -62.04% 59.62% 144.05% 190.84% -88.41% -
  Horiz. % 105.41% 49.87% 131.37% 82.30% 33.72% 11.59% 100.00%
Tax Rate 27.53 % 26.91 % 29.68 % 28.37 % 33.37 % 42.12 % 18.89 % 28.63%
  QoQ % 2.30% -9.33% 4.62% -14.98% -20.77% 122.98% -
  Horiz. % 145.74% 142.46% 157.12% 150.19% 176.65% 222.98% 100.00%
Total Cost 2,101,676 1,059,663 3,835,576 2,859,555 1,885,133 939,730 3,534,519 -29.36%
  QoQ % 98.33% -72.37% 34.13% 51.69% 100.60% -73.41% -
  Horiz. % 59.46% 29.98% 108.52% 80.90% 53.33% 26.59% 100.00%
Net Worth 200,409 195,728 184,934 174,427 163,927 163,689 161,710 15.42%
  QoQ % 2.39% 5.84% 6.02% 6.41% 0.15% 1.22% -
  Horiz. % 123.93% 121.04% 114.36% 107.86% 101.37% 101.22% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 7,094 - 5,440 5,439 5,434 - 4,730 31.13%
  QoQ % 0.00% 0.00% 0.02% 0.09% 0.00% 0.00% -
  Horiz. % 149.99% 0.00% 115.01% 114.98% 114.89% 0.00% 100.00%
Div Payout % 31.62 % - % 19.45 % 31.05 % 75.71 % - % 22.22 % 26.60%
  QoQ % 0.00% 0.00% -37.36% -58.99% 0.00% 0.00% -
  Horiz. % 142.30% 0.00% 87.53% 139.74% 340.73% 0.00% 100.00%
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 200,409 195,728 184,934 174,427 163,927 163,689 161,710 15.42%
  QoQ % 2.39% 5.84% 6.02% 6.41% 0.15% 1.22% -
  Horiz. % 123.93% 121.04% 114.36% 107.86% 101.37% 101.22% 100.00%
NOSH 157,665 157,769 157,686 157,653 157,516 157,197 157,674 -0.00%
  QoQ % -0.07% 0.05% 0.02% 0.09% 0.20% -0.30% -
  Horiz. % 99.99% 100.06% 100.01% 99.99% 99.90% 99.70% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 1.16 % 1.09 % 0.83 % 0.70 % 0.47 % 0.34 % 0.71 % 38.84%
  QoQ % 6.42% 31.33% 18.57% 48.94% 38.24% -52.11% -
  Horiz. % 163.38% 153.52% 116.90% 98.59% 66.20% 47.89% 100.00%
ROE 11.20 % 5.42 % 15.12 % 10.04 % 4.38 % 1.51 % 13.16 % -10.22%
  QoQ % 106.64% -64.15% 50.60% 129.22% 190.07% -88.53% -
  Horiz. % 85.11% 41.19% 114.89% 76.29% 33.28% 11.47% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1,348.69 679.04 2,452.73 1,826.61 1,202.47 599.85 2,257.62 -29.14%
  QoQ % 98.62% -72.31% 34.28% 51.90% 100.46% -73.43% -
  Horiz. % 59.74% 30.08% 108.64% 80.91% 53.26% 26.57% 100.00%
EPS 14.23 6.73 17.72 11.11 4.51 1.57 13.50 3.58%
  QoQ % 111.44% -62.02% 59.50% 146.34% 187.26% -88.37% -
  Horiz. % 105.41% 49.85% 131.26% 82.30% 33.41% 11.63% 100.00%
DPS 4.50 0.00 3.45 3.45 3.45 0.00 3.00 31.13%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 0.00% 115.00% 115.00% 115.00% 0.00% 100.00%
NAPS 1.2711 1.2406 1.1728 1.1064 1.0407 1.0413 1.0256 15.43%
  QoQ % 2.46% 5.78% 6.00% 6.31% -0.06% 1.53% -
  Horiz. % 123.94% 120.96% 114.35% 107.88% 101.47% 101.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1,348.76 679.52 2,453.16 1,826.56 1,201.39 598.09 2,257.85 -29.14%
  QoQ % 98.49% -72.30% 34.30% 52.04% 100.87% -73.51% -
  Horiz. % 59.74% 30.10% 108.65% 80.90% 53.21% 26.49% 100.00%
EPS 14.23 6.73 17.74 11.11 4.55 1.57 13.50 3.58%
  QoQ % 111.44% -62.06% 59.68% 144.18% 189.81% -88.37% -
  Horiz. % 105.41% 49.85% 131.41% 82.30% 33.70% 11.63% 100.00%
DPS 4.50 0.00 3.45 3.45 3.45 0.00 3.00 31.13%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 0.00% 115.00% 115.00% 115.00% 0.00% 100.00%
NAPS 1.2712 1.2415 1.1730 1.1064 1.0398 1.0383 1.0257 15.42%
  QoQ % 2.39% 5.84% 6.02% 6.41% 0.14% 1.23% -
  Horiz. % 123.93% 121.04% 114.36% 107.87% 101.37% 101.23% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.4700 0.9500 1.0500 0.7000 0.9000 0.6900 0.7200 -
P/RPS 0.11 0.14 0.04 0.04 0.07 0.12 0.03 138.35%
  QoQ % -21.43% 250.00% 0.00% -42.86% -41.67% 300.00% -
  Horiz. % 366.67% 466.67% 133.33% 133.33% 233.33% 400.00% 100.00%
P/EPS 10.33 14.12 5.92 6.30 19.75 43.95 5.33 55.64%
  QoQ % -26.84% 138.51% -6.03% -68.10% -55.06% 724.58% -
  Horiz. % 193.81% 264.92% 111.07% 118.20% 370.54% 824.58% 100.00%
EY 9.68 7.08 16.89 15.87 5.06 2.28 18.75 -35.72%
  QoQ % 36.72% -58.08% 6.43% 213.64% 121.93% -87.84% -
  Horiz. % 51.63% 37.76% 90.08% 84.64% 26.99% 12.16% 100.00%
DY 3.06 0.00 3.29 4.93 3.83 0.00 4.17 -18.69%
  QoQ % 0.00% 0.00% -33.27% 28.72% 0.00% 0.00% -
  Horiz. % 73.38% 0.00% 78.90% 118.23% 91.85% 0.00% 100.00%
P/NAPS 1.16 0.77 0.90 0.63 0.86 0.66 0.70 40.17%
  QoQ % 50.65% -14.44% 42.86% -26.74% 30.30% -5.71% -
  Horiz. % 165.71% 110.00% 128.57% 90.00% 122.86% 94.29% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 19/05/11 25/02/11 25/11/10 20/08/10 21/05/10 09/03/10 -
Price 1.4600 1.2500 0.8100 0.9000 0.7000 0.7500 0.6500 -
P/RPS 0.11 0.18 0.03 0.05 0.06 0.13 0.03 138.35%
  QoQ % -38.89% 500.00% -40.00% -16.67% -53.85% 333.33% -
  Horiz. % 366.67% 600.00% 100.00% 166.67% 200.00% 433.33% 100.00%
P/EPS 10.26 18.58 4.57 8.10 15.36 47.77 4.81 65.93%
  QoQ % -44.78% 306.56% -43.58% -47.27% -67.85% 893.14% -
  Horiz. % 213.31% 386.28% 95.01% 168.40% 319.33% 993.14% 100.00%
EY 9.75 5.38 21.89 12.35 6.51 2.09 20.77 -39.68%
  QoQ % 81.23% -75.42% 77.25% 89.71% 211.48% -89.94% -
  Horiz. % 46.94% 25.90% 105.39% 59.46% 31.34% 10.06% 100.00%
DY 3.08 0.00 4.26 3.83 4.93 0.00 4.62 -23.74%
  QoQ % 0.00% 0.00% 11.23% -22.31% 0.00% 0.00% -
  Horiz. % 66.67% 0.00% 92.21% 82.90% 106.71% 0.00% 100.00%
P/NAPS 1.15 1.01 0.69 0.81 0.67 0.72 0.63 49.53%
  QoQ % 13.86% 46.38% -14.81% 20.90% -6.94% 14.29% -
  Horiz. % 182.54% 160.32% 109.52% 128.57% 106.35% 114.29% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers