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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

368  477  645  973 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.205+0.005 
 KANGER 0.185+0.005 
 KGROUP 0.060.00 
 ASIABIO-OR 0.015+0.005 
 MTRONIC 0.115+0.005 
 FINTEC 0.105+0.01 
 IRIS 0.35-0.005 
 VIVOCOM 0.995+0.19 
 PA 0.16+0.01 
 BIOHLDG 0.31+0.02 

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. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
4. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
7. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
8. TOP 10 INTERESTING STOCKS WITH COMMENTS BY CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS