Highlights

[DKSH] QoQ Cumulative Quarter Result on 2011-09-30 [#3]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 29-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     46.66%    YoY -     87.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 2,340,031 1,123,702 4,260,749 3,217,962 2,126,426 1,071,312 3,867,610 -28.49%
  QoQ % 108.24% -73.63% 32.41% 51.33% 98.49% -72.30% -
  Horiz. % 60.50% 29.05% 110.16% 83.20% 54.98% 27.70% 100.00%
PBT 38,066 16,461 67,687 50,443 34,154 15,937 45,556 -11.30%
  QoQ % 131.25% -75.68% 34.19% 47.69% 114.31% -65.02% -
  Horiz. % 83.56% 36.13% 148.58% 110.73% 74.97% 34.98% 100.00%
Tax -11,623 -4,744 -18,815 -13,765 -9,404 -4,288 -13,522 -9.60%
  QoQ % -145.00% 74.79% -36.69% -46.37% -119.31% 68.29% -
  Horiz. % 85.96% 35.08% 139.14% 101.80% 69.55% 31.71% 100.00%
NP 26,443 11,717 48,872 36,678 24,750 11,649 32,034 -12.01%
  QoQ % 125.68% -76.03% 33.25% 48.19% 112.46% -63.64% -
  Horiz. % 82.55% 36.58% 152.56% 114.50% 77.26% 36.36% 100.00%
NP to SH 24,637 10,955 44,098 32,907 22,438 10,615 27,963 -8.10%
  QoQ % 124.89% -75.16% 34.01% 46.66% 111.38% -62.04% -
  Horiz. % 88.11% 39.18% 157.70% 117.68% 80.24% 37.96% 100.00%
Tax Rate 30.53 % 28.82 % 27.80 % 27.29 % 27.53 % 26.91 % 29.68 % 1.90%
  QoQ % 5.93% 3.67% 1.87% -0.87% 2.30% -9.33% -
  Horiz. % 102.86% 97.10% 93.67% 91.95% 92.76% 90.67% 100.00%
Total Cost 2,313,588 1,111,985 4,211,877 3,181,284 2,101,676 1,059,663 3,835,576 -28.63%
  QoQ % 108.06% -73.60% 32.40% 51.37% 98.33% -72.37% -
  Horiz. % 60.32% 28.99% 109.81% 82.94% 54.79% 27.63% 100.00%
Net Worth 242,683 240,034 229,139 210,934 200,409 195,728 184,934 19.88%
  QoQ % 1.10% 4.75% 8.63% 5.25% 2.39% 5.84% -
  Horiz. % 131.23% 129.79% 123.90% 114.06% 108.37% 105.84% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 11,036 - 7,094 7,094 7,094 - 5,440 60.32%
  QoQ % 0.00% 0.00% -0.01% -0.00% 0.00% 0.00% -
  Horiz. % 202.86% 0.00% 130.40% 130.41% 130.42% 0.00% 100.00%
Div Payout % 44.79 % - % 16.09 % 21.56 % 31.62 % - % 19.45 % 74.47%
  QoQ % 0.00% 0.00% -25.37% -31.82% 0.00% 0.00% -
  Horiz. % 230.28% 0.00% 82.72% 110.85% 162.57% 0.00% 100.00%
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 242,683 240,034 229,139 210,934 200,409 195,728 184,934 19.88%
  QoQ % 1.10% 4.75% 8.63% 5.25% 2.39% 5.84% -
  Horiz. % 131.23% 129.79% 123.90% 114.06% 108.37% 105.84% 100.00%
NOSH 157,658 157,658 157,646 157,660 157,665 157,769 157,686 -0.01%
  QoQ % 0.00% 0.01% -0.01% -0.00% -0.07% 0.05% -
  Horiz. % 99.98% 99.98% 99.97% 99.98% 99.99% 100.05% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 1.13 % 1.04 % 1.15 % 1.14 % 1.16 % 1.09 % 0.83 % 22.86%
  QoQ % 8.65% -9.57% 0.88% -1.72% 6.42% 31.33% -
  Horiz. % 136.14% 125.30% 138.55% 137.35% 139.76% 131.33% 100.00%
ROE 10.15 % 4.56 % 19.25 % 15.60 % 11.20 % 5.42 % 15.12 % -23.35%
  QoQ % 122.59% -76.31% 23.40% 39.29% 106.64% -64.15% -
  Horiz. % 67.13% 30.16% 127.31% 103.17% 74.07% 35.85% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1,484.24 712.75 2,702.72 2,041.07 1,348.69 679.04 2,452.73 -28.48%
  QoQ % 108.24% -73.63% 32.42% 51.34% 98.62% -72.31% -
  Horiz. % 60.51% 29.06% 110.19% 83.22% 54.99% 27.69% 100.00%
EPS 15.63 6.95 27.97 20.87 14.23 6.73 17.72 -8.03%
  QoQ % 124.89% -75.15% 34.02% 46.66% 111.44% -62.02% -
  Horiz. % 88.21% 39.22% 157.84% 117.78% 80.30% 37.98% 100.00%
DPS 7.00 0.00 4.50 4.50 4.50 0.00 3.45 60.34%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 202.90% 0.00% 130.43% 130.43% 130.43% 0.00% 100.00%
NAPS 1.5393 1.5225 1.4535 1.3379 1.2711 1.2406 1.1728 19.90%
  QoQ % 1.10% 4.75% 8.64% 5.26% 2.46% 5.78% -
  Horiz. % 131.25% 129.82% 123.93% 114.08% 108.38% 105.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1,484.24 712.75 2,702.53 2,041.10 1,348.76 679.52 2,453.16 -28.49%
  QoQ % 108.24% -73.63% 32.41% 51.33% 98.49% -72.30% -
  Horiz. % 60.50% 29.05% 110.17% 83.20% 54.98% 27.70% 100.00%
EPS 15.63 6.95 27.97 20.87 14.23 6.73 17.74 -8.10%
  QoQ % 124.89% -75.15% 34.02% 46.66% 111.44% -62.06% -
  Horiz. % 88.11% 39.18% 157.67% 117.64% 80.21% 37.94% 100.00%
DPS 7.00 0.00 4.50 4.50 4.50 0.00 3.45 60.34%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 202.90% 0.00% 130.43% 130.43% 130.43% 0.00% 100.00%
NAPS 1.5393 1.5225 1.4534 1.3379 1.2712 1.2415 1.1730 19.88%
  QoQ % 1.10% 4.75% 8.63% 5.25% 2.39% 5.84% -
  Horiz. % 131.23% 129.80% 123.90% 114.06% 108.37% 105.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.1200 1.9500 1.5600 1.4600 1.4700 0.9500 1.0500 -
P/RPS 0.14 0.27 0.06 0.07 0.11 0.14 0.04 130.70%
  QoQ % -48.15% 350.00% -14.29% -36.36% -21.43% 250.00% -
  Horiz. % 350.00% 675.00% 150.00% 175.00% 275.00% 350.00% 100.00%
P/EPS 13.57 28.06 5.58 7.00 10.33 14.12 5.92 73.94%
  QoQ % -51.64% 402.87% -20.29% -32.24% -26.84% 138.51% -
  Horiz. % 229.22% 473.99% 94.26% 118.24% 174.49% 238.51% 100.00%
EY 7.37 3.56 17.93 14.30 9.68 7.08 16.89 -42.50%
  QoQ % 107.02% -80.15% 25.38% 47.73% 36.72% -58.08% -
  Horiz. % 43.64% 21.08% 106.16% 84.67% 57.31% 41.92% 100.00%
DY 3.30 0.00 2.88 3.08 3.06 0.00 3.29 0.20%
  QoQ % 0.00% 0.00% -6.49% 0.65% 0.00% 0.00% -
  Horiz. % 100.30% 0.00% 87.54% 93.62% 93.01% 0.00% 100.00%
P/NAPS 1.38 1.28 1.07 1.09 1.16 0.77 0.90 33.01%
  QoQ % 7.81% 19.63% -1.83% -6.03% 50.65% -14.44% -
  Horiz. % 153.33% 142.22% 118.89% 121.11% 128.89% 85.56% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 24/08/12 25/05/12 24/02/12 29/11/11 26/08/11 19/05/11 25/02/11 -
Price 2.0500 1.9100 1.8600 2.0600 1.4600 1.2500 0.8100 -
P/RPS 0.14 0.27 0.07 0.10 0.11 0.18 0.03 179.52%
  QoQ % -48.15% 285.71% -30.00% -9.09% -38.89% 500.00% -
  Horiz. % 466.67% 900.00% 233.33% 333.33% 366.67% 600.00% 100.00%
P/EPS 13.12 27.49 6.65 9.87 10.26 18.58 4.57 102.13%
  QoQ % -52.27% 313.38% -32.62% -3.80% -44.78% 306.56% -
  Horiz. % 287.09% 601.53% 145.51% 215.97% 224.51% 406.56% 100.00%
EY 7.62 3.64 15.04 10.13 9.75 5.38 21.89 -50.55%
  QoQ % 109.34% -75.80% 48.47% 3.90% 81.23% -75.42% -
  Horiz. % 34.81% 16.63% 68.71% 46.28% 44.54% 24.58% 100.00%
DY 3.41 0.00 2.42 2.18 3.08 0.00 4.26 -13.80%
  QoQ % 0.00% 0.00% 11.01% -29.22% 0.00% 0.00% -
  Horiz. % 80.05% 0.00% 56.81% 51.17% 72.30% 0.00% 100.00%
P/NAPS 1.33 1.25 1.28 1.54 1.15 1.01 0.69 54.94%
  QoQ % 6.40% -2.34% -16.88% 33.91% 13.86% 46.38% -
  Horiz. % 192.75% 181.16% 185.51% 223.19% 166.67% 146.38% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers