Highlights

[DKSH] QoQ Cumulative Quarter Result on 2006-12-31 [#4]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 27-Feb-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 31-Dec-2006  [#4]
Profit Trend QoQ -     1,140.20%    YoY -     -53.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 2,497,633 1,599,168 788,556 2,988,296 2,230,301 1,476,693 740,084 124.82%
  QoQ % 56.18% 102.80% -73.61% 33.99% 51.03% 99.53% -
  Horiz. % 337.48% 216.08% 106.55% 403.78% 301.36% 199.53% 100.00%
PBT 8,803 2,974 47 17,081 4,297 1,999 2,749 117.10%
  QoQ % 196.00% 6,227.66% -99.72% 297.51% 114.96% -27.28% -
  Horiz. % 320.23% 108.18% 1.71% 621.35% 156.31% 72.72% 100.00%
Tax -5,685 -3,059 -1,011 -4,872 -1,903 -1,503 -780 275.46%
  QoQ % -85.85% -202.57% 79.25% -156.02% -26.61% -92.69% -
  Horiz. % 728.85% 392.18% 129.62% 624.62% 243.97% 192.69% 100.00%
NP 3,118 -85 -964 12,209 2,394 496 1,969 35.82%
  QoQ % 3,768.24% 91.18% -107.90% 409.98% 382.66% -74.81% -
  Horiz. % 158.35% -4.32% -48.96% 620.06% 121.58% 25.19% 100.00%
NP to SH 573 -1,725 -1,603 8,607 694 -604 1,461 -46.39%
  QoQ % 133.22% -7.61% -118.62% 1,140.20% 214.90% -141.34% -
  Horiz. % 39.22% -118.07% -109.72% 589.12% 47.50% -41.34% 100.00%
Tax Rate 64.58 % 102.86 % 2,151.06 % 28.52 % 44.29 % 75.19 % 28.37 % 72.96%
  QoQ % -37.22% -95.22% 7,442.29% -35.61% -41.10% 165.03% -
  Horiz. % 227.63% 362.57% 7,582.16% 100.53% 156.12% 265.03% 100.00%
Total Cost 2,494,515 1,599,253 789,520 2,976,087 2,227,907 1,476,197 738,115 125.04%
  QoQ % 55.98% 102.56% -73.47% 33.58% 50.92% 100.00% -
  Horiz. % 337.96% 216.67% 106.96% 403.20% 301.84% 200.00% 100.00%
Net Worth 147,022 143,871 146,438 148,459 139,856 139,619 143,445 1.65%
  QoQ % 2.19% -1.75% -1.36% 6.15% 0.17% -2.67% -
  Horiz. % 102.49% 100.30% 102.09% 103.50% 97.50% 97.33% 100.00%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 1,582 - 4,728 4,731 1,589 - -
  QoQ % 0.00% 0.00% 0.00% -0.08% 197.70% 0.00% -
  Horiz. % 0.00% 99.57% 0.00% 297.46% 297.70% 100.00% -
Div Payout % - % - % - % 54.93 % 681.82 % - % - % -
  QoQ % 0.00% 0.00% 0.00% -91.94% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 8.06% 100.00% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 147,022 143,871 146,438 148,459 139,856 139,619 143,445 1.65%
  QoQ % 2.19% -1.75% -1.36% 6.15% 0.17% -2.67% -
  Horiz. % 102.49% 100.30% 102.09% 103.50% 97.50% 97.33% 100.00%
NOSH 159,166 158,256 157,156 157,600 157,727 158,947 157,096 0.88%
  QoQ % 0.57% 0.70% -0.28% -0.08% -0.77% 1.18% -
  Horiz. % 101.32% 100.74% 100.04% 100.32% 100.40% 101.18% 100.00%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 0.12 % -0.01 % -0.12 % 0.41 % 0.11 % 0.03 % 0.27 % -41.73%
  QoQ % 1,300.00% 91.67% -129.27% 272.73% 266.67% -88.89% -
  Horiz. % 44.44% -3.70% -44.44% 151.85% 40.74% 11.11% 100.00%
ROE 0.39 % -1.20 % -1.09 % 5.80 % 0.50 % -0.43 % 1.02 % -47.29%
  QoQ % 132.50% -10.09% -118.79% 1,060.00% 216.28% -142.16% -
  Horiz. % 38.24% -117.65% -106.86% 568.63% 49.02% -42.16% 100.00%
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 1,569.19 1,010.49 501.76 1,896.12 1,414.02 929.05 471.10 122.87%
  QoQ % 55.29% 101.39% -73.54% 34.09% 52.20% 97.21% -
  Horiz. % 333.09% 214.50% 106.51% 402.49% 300.15% 197.21% 100.00%
EPS 0.36 -1.09 -1.02 5.46 0.44 -0.38 0.93 -46.85%
  QoQ % 133.03% -6.86% -118.68% 1,140.91% 215.79% -140.86% -
  Horiz. % 38.71% -117.20% -109.68% 587.10% 47.31% -40.86% 100.00%
DPS 0.00 1.00 0.00 3.00 3.00 1.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 200.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 300.00% 300.00% 100.00% -
NAPS 0.9237 0.9091 0.9318 0.9420 0.8867 0.8784 0.9131 0.77%
  QoQ % 1.61% -2.44% -1.08% 6.24% 0.94% -3.80% -
  Horiz. % 101.16% 99.56% 102.05% 103.17% 97.11% 96.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 1,584.21 1,014.33 500.17 1,895.43 1,414.64 936.64 469.42 124.83%
  QoQ % 56.18% 102.80% -73.61% 33.99% 51.03% 99.53% -
  Horiz. % 337.48% 216.08% 106.55% 403.78% 301.36% 199.53% 100.00%
EPS 0.36 -1.09 -1.02 5.46 0.44 -0.38 0.93 -46.85%
  QoQ % 133.03% -6.86% -118.68% 1,140.91% 215.79% -140.86% -
  Horiz. % 38.71% -117.20% -109.68% 587.10% 47.31% -40.86% 100.00%
DPS 0.00 1.00 0.00 3.00 3.00 1.01 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 197.03% 0.00% -
  Horiz. % 0.00% 99.01% 0.00% 297.03% 297.03% 100.00% -
NAPS 0.9325 0.9126 0.9288 0.9417 0.8871 0.8856 0.9098 1.66%
  QoQ % 2.18% -1.74% -1.37% 6.15% 0.17% -2.66% -
  Horiz. % 102.50% 100.31% 102.09% 103.51% 97.50% 97.34% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.7200 0.9000 0.7300 0.6500 0.6700 0.6700 0.6500 -
P/RPS 0.05 0.09 0.15 0.03 0.05 0.07 0.14 -49.63%
  QoQ % -44.44% -40.00% 400.00% -40.00% -28.57% -50.00% -
  Horiz. % 35.71% 64.29% 107.14% 21.43% 35.71% 50.00% 100.00%
P/EPS 200.00 -82.57 -71.57 11.90 152.27 -176.32 69.89 101.43%
  QoQ % 342.22% -15.37% -701.43% -92.18% 186.36% -352.28% -
  Horiz. % 286.16% -118.14% -102.40% 17.03% 217.87% -252.28% 100.00%
EY 0.50 -1.21 -1.40 8.40 0.66 -0.57 1.43 -50.34%
  QoQ % 141.32% 13.57% -116.67% 1,172.73% 215.79% -139.86% -
  Horiz. % 34.97% -84.62% -97.90% 587.41% 46.15% -39.86% 100.00%
DY 0.00 1.11 0.00 4.62 4.48 1.49 0.00 -
  QoQ % 0.00% 0.00% 0.00% 3.12% 200.67% 0.00% -
  Horiz. % 0.00% 74.50% 0.00% 310.07% 300.67% 100.00% -
P/NAPS 0.78 0.99 0.78 0.69 0.76 0.76 0.71 6.46%
  QoQ % -21.21% 26.92% 13.04% -9.21% 0.00% 7.04% -
  Horiz. % 109.86% 139.44% 109.86% 97.18% 107.04% 107.04% 100.00%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 29/08/07 22/05/07 27/02/07 28/11/06 30/08/06 29/05/06 -
Price 0.7000 0.7200 0.7000 0.6900 0.6700 0.6200 0.6900 -
P/RPS 0.04 0.07 0.14 0.04 0.05 0.07 0.15 -58.54%
  QoQ % -42.86% -50.00% 250.00% -20.00% -28.57% -53.33% -
  Horiz. % 26.67% 46.67% 93.33% 26.67% 33.33% 46.67% 100.00%
P/EPS 194.44 -66.06 -68.63 12.63 152.27 -163.16 74.19 89.98%
  QoQ % 394.34% 3.74% -643.39% -91.71% 193.33% -319.92% -
  Horiz. % 262.08% -89.04% -92.51% 17.02% 205.24% -219.92% 100.00%
EY 0.51 -1.51 -1.46 7.91 0.66 -0.61 1.35 -47.71%
  QoQ % 133.77% -3.42% -118.46% 1,098.48% 208.20% -145.19% -
  Horiz. % 37.78% -111.85% -108.15% 585.93% 48.89% -45.19% 100.00%
DY 0.00 1.39 0.00 4.35 4.48 1.61 0.00 -
  QoQ % 0.00% 0.00% 0.00% -2.90% 178.26% 0.00% -
  Horiz. % 0.00% 86.34% 0.00% 270.19% 278.26% 100.00% -
P/NAPS 0.76 0.79 0.75 0.73 0.76 0.71 0.76 -
  QoQ % -3.80% 5.33% 2.74% -3.95% 7.04% -6.58% -
  Horiz. % 100.00% 103.95% 98.68% 96.05% 100.00% 93.42% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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!
PARTNERS & BROKERS