Highlights

[DKSH] QoQ Cumulative Quarter Result on 2004-12-31 [#4]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 02-Mar-2005
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2004
Quarter 31-Dec-2004  [#4]
Profit Trend QoQ -     249.89%    YoY -     24.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 2,303,910 1,571,026 790,573 2,772,607 2,017,381 1,307,856 660,365 129.86%
  QoQ % 46.65% 98.72% -71.49% 37.44% 54.25% 98.05% -
  Horiz. % 348.88% 237.90% 119.72% 419.86% 305.49% 198.05% 100.00%
PBT 13,374 9,297 3,149 16,913 7,171 2,686 1,868 271.02%
  QoQ % 43.85% 195.24% -81.38% 135.85% 166.98% 43.79% -
  Horiz. % 715.95% 497.70% 168.58% 905.41% 383.89% 143.79% 100.00%
Tax -4,756 -2,603 -1,395 -3,806 -3,425 -623 -469 367.84%
  QoQ % -82.71% -86.59% 63.35% -11.12% -449.76% -32.84% -
  Horiz. % 1,014.07% 555.01% 297.44% 811.51% 730.28% 132.84% 100.00%
NP 8,618 6,694 1,754 13,107 3,746 2,063 1,399 235.67%
  QoQ % 28.74% 281.64% -86.62% 249.89% 81.58% 47.46% -
  Horiz. % 616.01% 478.48% 125.38% 936.88% 267.76% 147.46% 100.00%
NP to SH 7,001 5,770 1,754 13,107 3,746 2,063 1,399 192.28%
  QoQ % 21.33% 228.96% -86.62% 249.89% 81.58% 47.46% -
  Horiz. % 500.43% 412.44% 125.38% 936.88% 267.76% 147.46% 100.00%
Tax Rate 35.56 % 28.00 % 44.30 % 22.50 % 47.76 % 23.19 % 25.11 % 26.08%
  QoQ % 27.00% -36.79% 96.89% -52.89% 105.95% -7.65% -
  Horiz. % 141.62% 111.51% 176.42% 89.61% 190.20% 92.35% 100.00%
Total Cost 2,295,292 1,564,332 788,819 2,759,500 2,013,635 1,305,793 658,966 129.61%
  QoQ % 46.73% 98.31% -71.41% 37.04% 54.21% 98.16% -
  Horiz. % 348.32% 237.39% 119.71% 418.76% 305.57% 198.16% 100.00%
Net Worth 126,617 126,498 122,779 77,570 39,924 42,728 42,176 107.96%
  QoQ % 0.09% 3.03% 58.28% 94.29% -6.56% 1.31% -
  Horiz. % 300.20% 299.92% 291.11% 183.92% 94.66% 101.31% 100.00%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 1,576 1,576 - 951 826 825 - -
  QoQ % 0.02% 0.00% 0.00% 15.10% 0.21% 0.00% -
  Horiz. % 191.08% 191.04% 0.00% 115.34% 100.21% 100.00% -
Div Payout % 22.52 % 27.32 % - % 7.26 % 22.08 % 40.00 % - % -
  QoQ % -17.57% 0.00% 0.00% -67.12% -44.80% 0.00% -
  Horiz. % 56.30% 68.30% 0.00% 18.15% 55.20% 100.00% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 126,617 126,498 122,779 77,570 39,924 42,728 42,176 107.96%
  QoQ % 0.09% 3.03% 58.28% 94.29% -6.56% 1.31% -
  Horiz. % 300.20% 299.92% 291.11% 183.92% 94.66% 101.31% 100.00%
NOSH 157,680 157,650 158,018 95,177 82,693 82,520 82,781 53.60%
  QoQ % 0.02% -0.23% 66.02% 15.10% 0.21% -0.32% -
  Horiz. % 190.48% 190.44% 190.89% 114.98% 99.89% 99.68% 100.00%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 0.37 % 0.43 % 0.22 % 0.47 % 0.19 % 0.16 % 0.21 % 45.83%
  QoQ % -13.95% 95.45% -53.19% 147.37% 18.75% -23.81% -
  Horiz. % 176.19% 204.76% 104.76% 223.81% 90.48% 76.19% 100.00%
ROE 5.53 % 4.56 % 1.43 % 16.90 % 9.38 % 4.83 % 3.32 % 40.47%
  QoQ % 21.27% 218.88% -91.54% 80.17% 94.20% 45.48% -
  Horiz. % 166.57% 137.35% 43.07% 509.04% 282.53% 145.48% 100.00%
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 1,461.13 996.53 500.31 2,913.08 2,439.60 1,584.90 797.72 49.65%
  QoQ % 46.62% 99.18% -82.83% 19.41% 53.93% 98.68% -
  Horiz. % 183.16% 124.92% 62.72% 365.18% 305.82% 198.68% 100.00%
EPS 4.44 3.66 1.11 13.77 4.53 2.50 1.69 90.29%
  QoQ % 21.31% 229.73% -91.94% 203.97% 81.20% 47.93% -
  Horiz. % 262.72% 216.57% 65.68% 814.79% 268.05% 147.93% 100.00%
DPS 1.00 1.00 0.00 1.00 1.00 1.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 100.00% 100.00% 100.00% -
NAPS 0.8030 0.8024 0.7770 0.8150 0.4828 0.5178 0.5095 35.39%
  QoQ % 0.07% 3.27% -4.66% 68.81% -6.76% 1.63% -
  Horiz. % 157.61% 157.49% 152.50% 159.96% 94.76% 101.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 1,461.33 996.48 501.45 1,758.62 1,279.59 829.55 418.86 129.86%
  QoQ % 46.65% 98.72% -71.49% 37.44% 54.25% 98.05% -
  Horiz. % 348.88% 237.90% 119.72% 419.86% 305.49% 198.05% 100.00%
EPS 4.44 3.66 1.11 8.31 2.38 1.31 0.89 191.68%
  QoQ % 21.31% 229.73% -86.64% 249.16% 81.68% 47.19% -
  Horiz. % 498.88% 411.24% 124.72% 933.71% 267.42% 147.19% 100.00%
DPS 1.00 1.00 0.00 0.60 0.52 0.52 0.00 -
  QoQ % 0.00% 0.00% 0.00% 15.38% 0.00% 0.00% -
  Horiz. % 192.31% 192.31% 0.00% 115.38% 100.00% 100.00% -
NAPS 0.8031 0.8024 0.7788 0.4920 0.2532 0.2710 0.2675 107.97%
  QoQ % 0.09% 3.03% 58.29% 94.31% -6.57% 1.31% -
  Horiz. % 300.22% 299.96% 291.14% 183.93% 94.65% 101.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.7000 0.8000 0.8700 0.7900 0.8400 0.9000 0.9500 -
P/RPS 0.05 0.08 0.17 0.03 0.03 0.06 0.12 -44.18%
  QoQ % -37.50% -52.94% 466.67% 0.00% -50.00% -50.00% -
  Horiz. % 41.67% 66.67% 141.67% 25.00% 25.00% 50.00% 100.00%
P/EPS 15.77 21.86 78.38 5.74 18.54 36.00 56.21 -57.11%
  QoQ % -27.86% -72.11% 1,265.51% -69.04% -48.50% -35.95% -
  Horiz. % 28.06% 38.89% 139.44% 10.21% 32.98% 64.05% 100.00%
EY 6.34 4.58 1.28 17.43 5.39 2.78 1.78 133.05%
  QoQ % 38.43% 257.81% -92.66% 223.38% 93.88% 56.18% -
  Horiz. % 356.18% 257.30% 71.91% 979.21% 302.81% 156.18% 100.00%
DY 1.43 1.25 0.00 1.27 1.19 1.11 0.00 -
  QoQ % 14.40% 0.00% 0.00% 6.72% 7.21% 0.00% -
  Horiz. % 128.83% 112.61% 0.00% 114.41% 107.21% 100.00% -
P/NAPS 0.87 1.00 1.12 0.97 1.74 1.74 1.86 -39.72%
  QoQ % -13.00% -10.71% 15.46% -44.25% 0.00% -6.45% -
  Horiz. % 46.77% 53.76% 60.22% 52.15% 93.55% 93.55% 100.00%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 26/08/05 26/05/05 02/03/05 29/11/04 27/08/04 25/05/04 -
Price 0.7900 0.7400 0.8400 0.8600 0.8300 0.7100 0.9600 -
P/RPS 0.05 0.07 0.17 0.03 0.03 0.04 0.12 -44.18%
  QoQ % -28.57% -58.82% 466.67% 0.00% -25.00% -66.67% -
  Horiz. % 41.67% 58.33% 141.67% 25.00% 25.00% 33.33% 100.00%
P/EPS 17.79 20.22 75.68 6.24 18.32 28.40 56.80 -53.85%
  QoQ % -12.02% -73.28% 1,112.82% -65.94% -35.49% -50.00% -
  Horiz. % 31.32% 35.60% 133.24% 10.99% 32.25% 50.00% 100.00%
EY 5.62 4.95 1.32 16.01 5.46 3.52 1.76 116.69%
  QoQ % 13.54% 275.00% -91.76% 193.22% 55.11% 100.00% -
  Horiz. % 319.32% 281.25% 75.00% 909.66% 310.23% 200.00% 100.00%
DY 1.27 1.35 0.00 1.16 1.20 1.41 0.00 -
  QoQ % -5.93% 0.00% 0.00% -3.33% -14.89% 0.00% -
  Horiz. % 90.07% 95.74% 0.00% 82.27% 85.11% 100.00% -
P/NAPS 0.98 0.92 1.08 1.06 1.72 1.37 1.88 -35.20%
  QoQ % 6.52% -14.81% 1.89% -38.37% 25.55% -27.13% -
  Horiz. % 52.13% 48.94% 57.45% 56.38% 91.49% 72.87% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

438  558  583 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.07-0.01 
 GFM-WC 0.165+0.035 
 ASIAPAC-WB 0.095+0.05 
 KGROUP 0.045-0.005 
 DNEX-WD 0.315+0.025 
 DNEX 0.64+0.025 
 ASIAPAC 0.165+0.02 
 MINETEC 0.205+0.005 
 GOCEAN 0.060.00 
 GFM 0.34+0.025 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS