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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers