Highlights

[DKSH] QoQ Cumulative Quarter Result on 2005-12-31 [#4]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 27-Feb-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2005
Quarter 31-Dec-2005  [#4]
Profit Trend QoQ -     165.82%    YoY -     41.99%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 2,230,301 1,476,693 740,084 3,027,615 2,303,910 1,571,026 790,573 99.53%
  QoQ % 51.03% 99.53% -75.56% 31.41% 46.65% 98.72% -
  Horiz. % 282.11% 186.79% 93.61% 382.96% 291.42% 198.72% 100.00%
PBT 4,297 1,999 2,749 28,005 13,374 9,297 3,149 23.00%
  QoQ % 114.96% -27.28% -90.18% 109.40% 43.85% 195.24% -
  Horiz. % 136.46% 63.48% 87.30% 889.33% 424.71% 295.24% 100.00%
Tax -1,903 -1,503 -780 -6,816 -4,756 -2,603 -1,395 22.98%
  QoQ % -26.61% -92.69% 88.56% -43.31% -82.71% -86.59% -
  Horiz. % 136.42% 107.74% 55.91% 488.60% 340.93% 186.59% 100.00%
NP 2,394 496 1,969 21,189 8,618 6,694 1,754 23.02%
  QoQ % 382.66% -74.81% -90.71% 145.87% 28.74% 281.64% -
  Horiz. % 136.49% 28.28% 112.26% 1,208.04% 491.33% 381.64% 100.00%
NP to SH 694 -604 1,461 18,610 7,001 5,770 1,754 -46.07%
  QoQ % 214.90% -141.34% -92.15% 165.82% 21.33% 228.96% -
  Horiz. % 39.57% -34.44% 83.30% 1,061.00% 399.14% 328.96% 100.00%
Tax Rate 44.29 % 75.19 % 28.37 % 24.34 % 35.56 % 28.00 % 44.30 % -0.02%
  QoQ % -41.10% 165.03% 16.56% -31.55% 27.00% -36.79% -
  Horiz. % 99.98% 169.73% 64.04% 54.94% 80.27% 63.21% 100.00%
Total Cost 2,227,907 1,476,197 738,115 3,006,426 2,295,292 1,564,332 788,819 99.68%
  QoQ % 50.92% 100.00% -75.45% 30.98% 46.73% 98.31% -
  Horiz. % 282.44% 187.14% 93.57% 381.13% 290.98% 198.31% 100.00%
Net Worth 139,856 139,619 143,445 142,539 126,617 126,498 122,779 9.06%
  QoQ % 0.17% -2.67% 0.63% 12.58% 0.09% 3.03% -
  Horiz. % 113.91% 113.72% 116.83% 116.09% 103.13% 103.03% 100.00%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 4,731 1,589 - 1,577 1,576 1,576 - -
  QoQ % 197.70% 0.00% 0.00% 0.02% 0.02% 0.00% -
  Horiz. % 300.15% 100.82% 0.00% 100.04% 100.02% 100.00% -
Div Payout % 681.82 % - % - % 8.47 % 22.52 % 27.32 % - % -
  QoQ % 0.00% 0.00% 0.00% -62.39% -17.57% 0.00% -
  Horiz. % 2,495.68% 0.00% 0.00% 31.00% 82.43% 100.00% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 139,856 139,619 143,445 142,539 126,617 126,498 122,779 9.06%
  QoQ % 0.17% -2.67% 0.63% 12.58% 0.09% 3.03% -
  Horiz. % 113.91% 113.72% 116.83% 116.09% 103.13% 103.03% 100.00%
NOSH 157,727 158,947 157,096 157,711 157,680 157,650 158,018 -0.12%
  QoQ % -0.77% 1.18% -0.39% 0.02% 0.02% -0.23% -
  Horiz. % 99.82% 100.59% 99.42% 99.81% 99.79% 99.77% 100.00%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 0.11 % 0.03 % 0.27 % 0.70 % 0.37 % 0.43 % 0.22 % -36.98%
  QoQ % 266.67% -88.89% -61.43% 89.19% -13.95% 95.45% -
  Horiz. % 50.00% 13.64% 122.73% 318.18% 168.18% 195.45% 100.00%
ROE 0.50 % -0.43 % 1.02 % 13.06 % 5.53 % 4.56 % 1.43 % -50.34%
  QoQ % 216.28% -142.16% -92.19% 136.17% 21.27% 218.88% -
  Horiz. % 34.97% -30.07% 71.33% 913.29% 386.71% 318.88% 100.00%
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 1,414.02 929.05 471.10 1,919.71 1,461.13 996.53 500.31 99.77%
  QoQ % 52.20% 97.21% -75.46% 31.39% 46.62% 99.18% -
  Horiz. % 282.63% 185.69% 94.16% 383.70% 292.04% 199.18% 100.00%
EPS 0.44 -0.38 0.93 11.80 4.44 3.66 1.11 -46.01%
  QoQ % 215.79% -140.86% -92.12% 165.77% 21.31% 229.73% -
  Horiz. % 39.64% -34.23% 83.78% 1,063.06% 400.00% 329.73% 100.00%
DPS 3.00 1.00 0.00 1.00 1.00 1.00 0.00 -
  QoQ % 200.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% 100.00% 0.00% 100.00% 100.00% 100.00% -
NAPS 0.8867 0.8784 0.9131 0.9038 0.8030 0.8024 0.7770 9.19%
  QoQ % 0.94% -3.80% 1.03% 12.55% 0.07% 3.27% -
  Horiz. % 114.12% 113.05% 117.52% 116.32% 103.35% 103.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 1,414.64 936.64 469.42 1,920.37 1,461.33 996.48 501.45 99.53%
  QoQ % 51.03% 99.53% -75.56% 31.41% 46.65% 98.72% -
  Horiz. % 282.11% 186.79% 93.61% 382.96% 291.42% 198.72% 100.00%
EPS 0.44 -0.38 0.93 11.80 4.44 3.66 1.11 -46.01%
  QoQ % 215.79% -140.86% -92.12% 165.77% 21.31% 229.73% -
  Horiz. % 39.64% -34.23% 83.78% 1,063.06% 400.00% 329.73% 100.00%
DPS 3.00 1.01 0.00 1.00 1.00 1.00 0.00 -
  QoQ % 197.03% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% 101.00% 0.00% 100.00% 100.00% 100.00% -
NAPS 0.8871 0.8856 0.9098 0.9041 0.8031 0.8024 0.7788 9.06%
  QoQ % 0.17% -2.66% 0.63% 12.58% 0.09% 3.03% -
  Horiz. % 113.91% 113.71% 116.82% 116.09% 103.12% 103.03% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.6700 0.6700 0.6500 0.7100 0.7000 0.8000 0.8700 -
P/RPS 0.05 0.07 0.14 0.04 0.05 0.08 0.17 -55.74%
  QoQ % -28.57% -50.00% 250.00% -20.00% -37.50% -52.94% -
  Horiz. % 29.41% 41.18% 82.35% 23.53% 29.41% 47.06% 100.00%
P/EPS 152.27 -176.32 69.89 6.02 15.77 21.86 78.38 55.63%
  QoQ % 186.36% -352.28% 1,060.96% -61.83% -27.86% -72.11% -
  Horiz. % 194.27% -224.96% 89.17% 7.68% 20.12% 27.89% 100.00%
EY 0.66 -0.57 1.43 16.62 6.34 4.58 1.28 -35.67%
  QoQ % 215.79% -139.86% -91.40% 162.15% 38.43% 257.81% -
  Horiz. % 51.56% -44.53% 111.72% 1,298.44% 495.31% 357.81% 100.00%
DY 4.48 1.49 0.00 1.41 1.43 1.25 0.00 -
  QoQ % 200.67% 0.00% 0.00% -1.40% 14.40% 0.00% -
  Horiz. % 358.40% 119.20% 0.00% 112.80% 114.40% 100.00% -
P/NAPS 0.76 0.76 0.71 0.79 0.87 1.00 1.12 -22.76%
  QoQ % 0.00% 7.04% -10.13% -9.20% -13.00% -10.71% -
  Horiz. % 67.86% 67.86% 63.39% 70.54% 77.68% 89.29% 100.00%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 30/08/06 29/05/06 27/02/06 25/11/05 26/08/05 26/05/05 -
Price 0.6700 0.6200 0.6900 0.6500 0.7900 0.7400 0.8400 -
P/RPS 0.05 0.07 0.15 0.03 0.05 0.07 0.17 -55.74%
  QoQ % -28.57% -53.33% 400.00% -40.00% -28.57% -58.82% -
  Horiz. % 29.41% 41.18% 88.24% 17.65% 29.41% 41.18% 100.00%
P/EPS 152.27 -163.16 74.19 5.51 17.79 20.22 75.68 59.31%
  QoQ % 193.33% -319.92% 1,246.46% -69.03% -12.02% -73.28% -
  Horiz. % 201.20% -215.59% 98.03% 7.28% 23.51% 26.72% 100.00%
EY 0.66 -0.61 1.35 18.15 5.62 4.95 1.32 -36.98%
  QoQ % 208.20% -145.19% -92.56% 222.95% 13.54% 275.00% -
  Horiz. % 50.00% -46.21% 102.27% 1,375.00% 425.76% 375.00% 100.00%
DY 4.48 1.61 0.00 1.54 1.27 1.35 0.00 -
  QoQ % 178.26% 0.00% 0.00% 21.26% -5.93% 0.00% -
  Horiz. % 331.85% 119.26% 0.00% 114.07% 94.07% 100.00% -
P/NAPS 0.76 0.71 0.76 0.72 0.98 0.92 1.08 -20.87%
  QoQ % 7.04% -6.58% 5.56% -26.53% 6.52% -14.81% -
  Horiz. % 70.37% 65.74% 70.37% 66.67% 90.74% 85.19% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

178  916  552  868 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.295+0.035 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.085-0.005 
 PHB 0.0250.00 
 XOX-WC 0.02+0.015 
 LUSTER 0.19+0.005 
 VIZIONE 0.225-0.045 
 QES 0.36-0.02 
 MTRONIC 0.0950.00 

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. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
5. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
6. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
7. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
8. Top Glove: Allegations of management hypocrisy and lack of integrity By LHL save malaysia!
PARTNERS & BROKERS