Highlights

[DKSH] QoQ Cumulative Quarter Result on 2009-12-31 [#4]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 09-Mar-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     56.11%    YoY -     1,915.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 2,879,715 1,894,095 942,942 3,559,678 2,678,712 1,772,125 900,622 116.89%
  QoQ % 52.04% 100.87% -73.51% 32.89% 51.16% 96.77% -
  Horiz. % 319.75% 210.31% 104.70% 395.25% 297.43% 196.77% 100.00%
PBT 28,145 13,450 5,549 31,019 18,376 8,678 2,985 345.70%
  QoQ % 109.26% 142.39% -82.11% 68.80% 111.75% 190.72% -
  Horiz. % 942.88% 450.59% 185.90% 1,039.16% 615.61% 290.72% 100.00%
Tax -7,985 -4,488 -2,337 -5,860 -2,419 -3,000 -1,593 192.60%
  QoQ % -77.92% -92.04% 60.12% -142.25% 19.37% -88.32% -
  Horiz. % 501.26% 281.73% 146.70% 367.86% 151.85% 188.32% 100.00%
NP 20,160 8,962 3,212 25,159 15,957 5,678 1,392 493.19%
  QoQ % 124.95% 179.02% -87.23% 57.67% 181.03% 307.90% -
  Horiz. % 1,448.28% 643.82% 230.75% 1,807.40% 1,146.34% 407.90% 100.00%
NP to SH 17,518 7,178 2,468 21,286 13,635 4,437 901 621.75%
  QoQ % 144.05% 190.84% -88.41% 56.11% 207.30% 392.45% -
  Horiz. % 1,944.28% 796.67% 273.92% 2,362.49% 1,513.32% 492.45% 100.00%
Tax Rate 28.37 % 33.37 % 42.12 % 18.89 % 13.16 % 34.57 % 53.37 % -34.35%
  QoQ % -14.98% -20.77% 122.98% 43.54% -61.93% -35.23% -
  Horiz. % 53.16% 62.53% 78.92% 35.39% 24.66% 64.77% 100.00%
Total Cost 2,859,555 1,885,133 939,730 3,534,519 2,662,755 1,766,447 899,230 116.10%
  QoQ % 51.69% 100.60% -73.41% 32.74% 50.74% 96.44% -
  Horiz. % 318.00% 209.64% 104.50% 393.06% 296.12% 196.44% 100.00%
Net Worth 174,427 163,927 163,689 161,710 154,524 156,637 145,740 12.71%
  QoQ % 6.41% 0.15% 1.22% 4.65% -1.35% 7.48% -
  Horiz. % 119.68% 112.48% 112.32% 110.96% 106.03% 107.48% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 5,439 5,434 - 4,730 4,728 4,737 - -
  QoQ % 0.09% 0.00% 0.00% 0.03% -0.17% 0.00% -
  Horiz. % 114.82% 114.72% 0.00% 99.86% 99.83% 100.00% -
Div Payout % 31.05 % 75.71 % - % 22.22 % 34.68 % 106.76 % - % -
  QoQ % -58.99% 0.00% 0.00% -35.93% -67.52% 0.00% -
  Horiz. % 29.08% 70.92% 0.00% 20.81% 32.48% 100.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 174,427 163,927 163,689 161,710 154,524 156,637 145,740 12.71%
  QoQ % 6.41% 0.15% 1.22% 4.65% -1.35% 7.48% -
  Horiz. % 119.68% 112.48% 112.32% 110.96% 106.03% 107.48% 100.00%
NOSH 157,653 157,516 157,197 157,674 157,630 157,900 158,070 -0.18%
  QoQ % 0.09% 0.20% -0.30% 0.03% -0.17% -0.11% -
  Horiz. % 99.74% 99.65% 99.45% 99.75% 99.72% 99.89% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 0.70 % 0.47 % 0.34 % 0.71 % 0.60 % 0.32 % 0.15 % 179.00%
  QoQ % 48.94% 38.24% -52.11% 18.33% 87.50% 113.33% -
  Horiz. % 466.67% 313.33% 226.67% 473.33% 400.00% 213.33% 100.00%
ROE 10.04 % 4.38 % 1.51 % 13.16 % 8.82 % 2.83 % 0.62 % 538.99%
  QoQ % 129.22% 190.07% -88.53% 49.21% 211.66% 356.45% -
  Horiz. % 1,619.35% 706.45% 243.55% 2,122.58% 1,422.58% 456.45% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1,826.61 1,202.47 599.85 2,257.62 1,699.37 1,122.31 569.76 117.27%
  QoQ % 51.90% 100.46% -73.43% 32.85% 51.42% 96.98% -
  Horiz. % 320.59% 211.05% 105.28% 396.24% 298.26% 196.98% 100.00%
EPS 11.11 4.51 1.57 13.50 8.65 2.81 0.57 622.95%
  QoQ % 146.34% 187.26% -88.37% 56.07% 207.83% 392.98% -
  Horiz. % 1,949.12% 791.23% 275.44% 2,368.42% 1,517.54% 492.98% 100.00%
DPS 3.45 3.45 0.00 3.00 3.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.00% 115.00% 0.00% 100.00% 100.00% 100.00% -
NAPS 1.1064 1.0407 1.0413 1.0256 0.9803 0.9920 0.9220 12.91%
  QoQ % 6.31% -0.06% 1.53% 4.62% -1.18% 7.59% -
  Horiz. % 120.00% 112.87% 112.94% 111.24% 106.32% 107.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1,826.56 1,201.39 598.09 2,257.85 1,699.06 1,124.03 571.25 116.89%
  QoQ % 52.04% 100.87% -73.51% 32.89% 51.16% 96.77% -
  Horiz. % 319.75% 210.31% 104.70% 395.25% 297.43% 196.77% 100.00%
EPS 11.11 4.55 1.57 13.50 8.65 2.81 0.57 622.95%
  QoQ % 144.18% 189.81% -88.37% 56.07% 207.83% 392.98% -
  Horiz. % 1,949.12% 798.25% 275.44% 2,368.42% 1,517.54% 492.98% 100.00%
DPS 3.45 3.45 0.00 3.00 3.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.00% 115.00% 0.00% 100.00% 100.00% 100.00% -
NAPS 1.1064 1.0398 1.0383 1.0257 0.9801 0.9935 0.9244 12.72%
  QoQ % 6.41% 0.14% 1.23% 4.65% -1.35% 7.48% -
  Horiz. % 119.69% 112.48% 112.32% 110.96% 106.03% 107.48% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.7000 0.9000 0.6900 0.7200 0.6000 0.6900 0.5000 -
P/RPS 0.04 0.07 0.12 0.03 0.04 0.06 0.09 -41.73%
  QoQ % -42.86% -41.67% 300.00% -25.00% -33.33% -33.33% -
  Horiz. % 44.44% 77.78% 133.33% 33.33% 44.44% 66.67% 100.00%
P/EPS 6.30 19.75 43.95 5.33 6.94 24.56 87.72 -82.69%
  QoQ % -68.10% -55.06% 724.58% -23.20% -71.74% -72.00% -
  Horiz. % 7.18% 22.51% 50.10% 6.08% 7.91% 28.00% 100.00%
EY 15.87 5.06 2.28 18.75 14.42 4.07 1.14 477.77%
  QoQ % 213.64% 121.93% -87.84% 30.03% 254.30% 257.02% -
  Horiz. % 1,392.11% 443.86% 200.00% 1,644.74% 1,264.91% 357.02% 100.00%
DY 4.93 3.83 0.00 4.17 5.00 4.35 0.00 -
  QoQ % 28.72% 0.00% 0.00% -16.60% 14.94% 0.00% -
  Horiz. % 113.33% 88.05% 0.00% 95.86% 114.94% 100.00% -
P/NAPS 0.63 0.86 0.66 0.70 0.61 0.70 0.54 10.81%
  QoQ % -26.74% 30.30% -5.71% 14.75% -12.86% 29.63% -
  Horiz. % 116.67% 159.26% 122.22% 129.63% 112.96% 129.63% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 20/08/10 21/05/10 09/03/10 25/11/09 26/08/09 27/05/09 -
Price 0.9000 0.7000 0.7500 0.6500 0.5300 0.6900 0.6500 -
P/RPS 0.05 0.06 0.13 0.03 0.03 0.06 0.11 -40.85%
  QoQ % -16.67% -53.85% 333.33% 0.00% -50.00% -45.45% -
  Horiz. % 45.45% 54.55% 118.18% 27.27% 27.27% 54.55% 100.00%
P/EPS 8.10 15.36 47.77 4.81 6.13 24.56 114.04 -82.82%
  QoQ % -47.27% -67.85% 893.14% -21.53% -75.04% -78.46% -
  Horiz. % 7.10% 13.47% 41.89% 4.22% 5.38% 21.54% 100.00%
EY 12.35 6.51 2.09 20.77 16.32 4.07 0.88 480.89%
  QoQ % 89.71% 211.48% -89.94% 27.27% 300.98% 362.50% -
  Horiz. % 1,403.41% 739.77% 237.50% 2,360.23% 1,854.55% 462.50% 100.00%
DY 3.83 4.93 0.00 4.62 5.66 4.35 0.00 -
  QoQ % -22.31% 0.00% 0.00% -18.37% 30.11% 0.00% -
  Horiz. % 88.05% 113.33% 0.00% 106.21% 130.11% 100.00% -
P/NAPS 0.81 0.67 0.72 0.63 0.54 0.70 0.70 10.21%
  QoQ % 20.90% -6.94% 14.29% 16.67% -22.86% 0.00% -
  Horiz. % 115.71% 95.71% 102.86% 90.00% 77.14% 100.00% 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.
 


 

322  268  530  1155 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.28+0.03 
 VC 0.085-0.005 
 SUPERMX 1.56+0.11 
 ICON 0.385+0.265 
 XDL 0.165+0.005 
 HSI-H8K 0.15-0.04 
 MYEG 1.15+0.04 
 THHEAVY 0.1350.00 
 DGB 0.140.00 
 PERDANA 0.525+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers