Highlights

[DKSH] QoQ Cumulative Quarter Result on 2008-12-31 [#4]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 25-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     108.64%    YoY -     -26.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 2,678,712 1,772,125 900,622 3,622,586 2,749,392 1,825,535 907,621 105.62%
  QoQ % 51.16% 96.77% -75.14% 31.76% 50.61% 101.13% -
  Horiz. % 295.14% 195.25% 99.23% 399.13% 302.92% 201.13% 100.00%
PBT 18,376 8,678 2,985 9,711 -4,931 -9,393 -9,532 -
  QoQ % 111.75% 190.72% -69.26% 296.94% 47.50% 1.46% -
  Horiz. % -192.78% -91.04% -31.32% -101.88% 51.73% 98.54% 100.00%
Tax -2,419 -3,000 -1,593 -3,972 -4,484 -1,674 -1,687 27.13%
  QoQ % 19.37% -88.32% 59.89% 11.42% -167.86% 0.77% -
  Horiz. % 143.39% 177.83% 94.43% 235.45% 265.80% 99.23% 100.00%
NP 15,957 5,678 1,392 5,739 -9,415 -11,067 -11,219 -
  QoQ % 181.03% 307.90% -75.74% 160.96% 14.93% 1.35% -
  Horiz. % -142.23% -50.61% -12.41% -51.15% 83.92% 98.65% 100.00%
NP to SH 13,635 4,437 901 1,056 -12,228 -12,679 -12,097 -
  QoQ % 207.30% 392.45% -14.68% 108.64% 3.56% -4.81% -
  Horiz. % -112.71% -36.68% -7.45% -8.73% 101.08% 104.81% 100.00%
Tax Rate 13.16 % 34.57 % 53.37 % 40.90 % - % - % - % -
  QoQ % -61.93% -35.23% 30.49% 0.00% 0.00% 0.00% -
  Horiz. % 32.18% 84.52% 130.49% 100.00% - - -
Total Cost 2,662,755 1,766,447 899,230 3,616,847 2,758,807 1,836,602 918,840 103.13%
  QoQ % 50.74% 96.44% -75.14% 31.10% 50.21% 99.88% -
  Horiz. % 289.80% 192.25% 97.87% 393.63% 300.25% 199.88% 100.00%
Net Worth 154,524 156,637 145,740 144,984 131,120 130,764 134,864 9.49%
  QoQ % -1.35% 7.48% 0.52% 10.57% 0.27% -3.04% -
  Horiz. % 114.58% 116.14% 108.06% 107.50% 97.22% 96.96% 100.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 4,728 4,737 - 4,746 4,727 4,730 - -
  QoQ % -0.17% 0.00% 0.00% 0.41% -0.08% 0.00% -
  Horiz. % 99.96% 100.13% 0.00% 100.34% 99.92% 100.00% -
Div Payout % 34.68 % 106.76 % - % 449.51 % - % - % - % -
  QoQ % -67.52% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 7.72% 23.75% 0.00% 100.00% - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 154,524 156,637 145,740 144,984 131,120 130,764 134,864 9.49%
  QoQ % -1.35% 7.48% 0.52% 10.57% 0.27% -3.04% -
  Horiz. % 114.58% 116.14% 108.06% 107.50% 97.22% 96.96% 100.00%
NOSH 157,630 157,900 158,070 158,227 157,577 157,699 157,718 -0.04%
  QoQ % -0.17% -0.11% -0.10% 0.41% -0.08% -0.01% -
  Horiz. % 99.94% 100.12% 100.22% 100.32% 99.91% 99.99% 100.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 0.60 % 0.32 % 0.15 % 0.16 % -0.34 % -0.61 % -1.24 % -
  QoQ % 87.50% 113.33% -6.25% 147.06% 44.26% 50.81% -
  Horiz. % -48.39% -25.81% -12.10% -12.90% 27.42% 49.19% 100.00%
ROE 8.82 % 2.83 % 0.62 % 0.73 % -9.33 % -9.70 % -8.97 % -
  QoQ % 211.66% 356.45% -15.07% 107.82% 3.81% -8.14% -
  Horiz. % -98.33% -31.55% -6.91% -8.14% 104.01% 108.14% 100.00%
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 1,699.37 1,122.31 569.76 2,289.47 1,744.79 1,157.61 575.47 105.70%
  QoQ % 51.42% 96.98% -75.11% 31.22% 50.72% 101.16% -
  Horiz. % 295.30% 195.02% 99.01% 397.84% 303.19% 201.16% 100.00%
EPS 8.65 2.81 0.57 0.67 -7.76 -8.04 -7.67 -
  QoQ % 207.83% 392.98% -14.93% 108.63% 3.48% -4.82% -
  Horiz. % -112.78% -36.64% -7.43% -8.74% 101.17% 104.82% 100.00%
DPS 3.00 3.00 0.00 3.00 3.00 3.00 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 0.9803 0.9920 0.9220 0.9163 0.8321 0.8292 0.8551 9.53%
  QoQ % -1.18% 7.59% 0.62% 10.12% 0.35% -3.03% -
  Horiz. % 114.64% 116.01% 107.82% 107.16% 97.31% 96.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 1,699.06 1,124.03 571.25 2,297.75 1,743.90 1,157.91 575.69 105.62%
  QoQ % 51.16% 96.77% -75.14% 31.76% 50.61% 101.13% -
  Horiz. % 295.13% 195.25% 99.23% 399.13% 302.92% 201.13% 100.00%
EPS 8.65 2.81 0.57 0.67 -7.76 -8.04 -7.67 -
  QoQ % 207.83% 392.98% -14.93% 108.63% 3.48% -4.82% -
  Horiz. % -112.78% -36.64% -7.43% -8.74% 101.17% 104.82% 100.00%
DPS 3.00 3.00 0.00 3.01 3.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.33% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 100.33% 100.00% 100.00% -
NAPS 0.9801 0.9935 0.9244 0.9196 0.8317 0.8294 0.8554 9.49%
  QoQ % -1.35% 7.48% 0.52% 10.57% 0.28% -3.04% -
  Horiz. % 114.58% 116.14% 108.07% 107.51% 97.23% 96.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.6000 0.6900 0.5000 0.4700 0.6000 0.5200 0.6500 -
P/RPS 0.04 0.06 0.09 0.02 0.03 0.04 0.11 -49.02%
  QoQ % -33.33% -33.33% 350.00% -33.33% -25.00% -63.64% -
  Horiz. % 36.36% 54.55% 81.82% 18.18% 27.27% 36.36% 100.00%
P/EPS 6.94 24.56 87.72 70.42 -7.73 -6.47 -8.47 -
  QoQ % -71.74% -72.00% 24.57% 1,011.00% -19.47% 23.61% -
  Horiz. % -81.94% -289.96% -1,035.66% -831.40% 91.26% 76.39% 100.00%
EY 14.42 4.07 1.14 1.42 -12.93 -15.46 -11.80 -
  QoQ % 254.30% 257.02% -19.72% 110.98% 16.36% -31.02% -
  Horiz. % -122.20% -34.49% -9.66% -12.03% 109.58% 131.02% 100.00%
DY 5.00 4.35 0.00 6.38 5.00 5.77 0.00 -
  QoQ % 14.94% 0.00% 0.00% 27.60% -13.34% 0.00% -
  Horiz. % 86.66% 75.39% 0.00% 110.57% 86.66% 100.00% -
P/NAPS 0.61 0.70 0.54 0.51 0.72 0.63 0.76 -13.62%
  QoQ % -12.86% 29.63% 5.88% -29.17% 14.29% -17.11% -
  Horiz. % 80.26% 92.11% 71.05% 67.11% 94.74% 82.89% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 26/08/09 27/05/09 25/02/09 27/11/08 28/08/08 29/05/08 -
Price 0.5300 0.6900 0.6500 0.7700 0.3500 0.6200 0.6500 -
P/RPS 0.03 0.06 0.11 0.03 0.02 0.05 0.11 -57.91%
  QoQ % -50.00% -45.45% 266.67% 50.00% -60.00% -54.55% -
  Horiz. % 27.27% 54.55% 100.00% 27.27% 18.18% 45.45% 100.00%
P/EPS 6.13 24.56 114.04 115.37 -4.51 -7.71 -8.47 -
  QoQ % -75.04% -78.46% -1.15% 2,658.09% 41.50% 8.97% -
  Horiz. % -72.37% -289.96% -1,346.40% -1,362.10% 53.25% 91.03% 100.00%
EY 16.32 4.07 0.88 0.87 -22.17 -12.97 -11.80 -
  QoQ % 300.98% 362.50% 1.15% 103.92% -70.93% -9.92% -
  Horiz. % -138.31% -34.49% -7.46% -7.37% 187.88% 109.92% 100.00%
DY 5.66 4.35 0.00 3.90 8.57 4.84 0.00 -
  QoQ % 30.11% 0.00% 0.00% -54.49% 77.07% 0.00% -
  Horiz. % 116.94% 89.88% 0.00% 80.58% 177.07% 100.00% -
P/NAPS 0.54 0.70 0.70 0.84 0.42 0.75 0.76 -20.36%
  QoQ % -22.86% 0.00% -16.67% 100.00% -44.00% -1.32% -
  Horiz. % 71.05% 92.11% 92.11% 110.53% 55.26% 98.68% 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
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

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. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
2. TOPGLOV (7113) - Top Glove spent RM 564,639,998.73 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
3. 'THE GREATER FOOL THEORY By Dr Neoh Soon Kean (Excerpts from STOCK MARKET INVESTMENT), Calvin Tan comments THE INVESTMENT APPROACH OF CALVIN TAN
4. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
5. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
6. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
7. 热门股:速柏玛 上挑RM8.99 南洋行家论股
8. (CHOIVO CAPITAL) LCTITAN (5284) - Rising ASP's, Falling Costs, Butadiene (Glove Proxy), Hurricane, Selling For Cash (A Summary) Choivo Capital
PARTNERS & BROKERS