Highlights

[DKSH] QoQ Cumulative Quarter Result on 2010-12-31 [#4]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     59.62%    YoY -     31.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 3,217,962 2,126,426 1,071,312 3,867,610 2,879,715 1,894,095 942,942 126.50%
  QoQ % 51.33% 98.49% -72.30% 34.31% 52.04% 100.87% -
  Horiz. % 341.27% 225.51% 113.61% 410.16% 305.40% 200.87% 100.00%
PBT 50,443 34,154 15,937 45,556 28,145 13,450 5,549 334.99%
  QoQ % 47.69% 114.31% -65.02% 61.86% 109.26% 142.39% -
  Horiz. % 909.05% 615.50% 287.20% 820.98% 507.21% 242.39% 100.00%
Tax -13,765 -9,404 -4,288 -13,522 -7,985 -4,488 -2,337 225.79%
  QoQ % -46.37% -119.31% 68.29% -69.34% -77.92% -92.04% -
  Horiz. % 589.00% 402.40% 183.48% 578.61% 341.68% 192.04% 100.00%
NP 36,678 24,750 11,649 32,034 20,160 8,962 3,212 406.34%
  QoQ % 48.19% 112.46% -63.64% 58.90% 124.95% 179.02% -
  Horiz. % 1,141.91% 770.55% 362.67% 997.32% 627.65% 279.02% 100.00%
NP to SH 32,907 22,438 10,615 27,963 17,518 7,178 2,468 461.41%
  QoQ % 46.66% 111.38% -62.04% 59.62% 144.05% 190.84% -
  Horiz. % 1,333.35% 909.16% 430.11% 1,133.02% 709.81% 290.84% 100.00%
Tax Rate 27.29 % 27.53 % 26.91 % 29.68 % 28.37 % 33.37 % 42.12 % -25.10%
  QoQ % -0.87% 2.30% -9.33% 4.62% -14.98% -20.77% -
  Horiz. % 64.79% 65.36% 63.89% 70.47% 67.36% 79.23% 100.00%
Total Cost 3,181,284 2,101,676 1,059,663 3,835,576 2,859,555 1,885,133 939,730 125.29%
  QoQ % 51.37% 98.33% -72.37% 34.13% 51.69% 100.60% -
  Horiz. % 338.53% 223.65% 112.76% 408.16% 304.30% 200.60% 100.00%
Net Worth 210,934 200,409 195,728 184,934 174,427 163,927 163,689 18.40%
  QoQ % 5.25% 2.39% 5.84% 6.02% 6.41% 0.15% -
  Horiz. % 128.86% 122.43% 119.57% 112.98% 106.56% 100.15% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 7,094 7,094 - 5,440 5,439 5,434 - -
  QoQ % -0.00% 0.00% 0.00% 0.02% 0.09% 0.00% -
  Horiz. % 130.55% 130.56% 0.00% 100.11% 100.09% 100.00% -
Div Payout % 21.56 % 31.62 % - % 19.45 % 31.05 % 75.71 % - % -
  QoQ % -31.82% 0.00% 0.00% -37.36% -58.99% 0.00% -
  Horiz. % 28.48% 41.76% 0.00% 25.69% 41.01% 100.00% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 210,934 200,409 195,728 184,934 174,427 163,927 163,689 18.40%
  QoQ % 5.25% 2.39% 5.84% 6.02% 6.41% 0.15% -
  Horiz. % 128.86% 122.43% 119.57% 112.98% 106.56% 100.15% 100.00%
NOSH 157,660 157,665 157,769 157,686 157,653 157,516 157,197 0.20%
  QoQ % -0.00% -0.07% 0.05% 0.02% 0.09% 0.20% -
  Horiz. % 100.29% 100.30% 100.36% 100.31% 100.29% 100.20% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 1.14 % 1.16 % 1.09 % 0.83 % 0.70 % 0.47 % 0.34 % 123.85%
  QoQ % -1.72% 6.42% 31.33% 18.57% 48.94% 38.24% -
  Horiz. % 335.29% 341.18% 320.59% 244.12% 205.88% 138.24% 100.00%
ROE 15.60 % 11.20 % 5.42 % 15.12 % 10.04 % 4.38 % 1.51 % 373.68%
  QoQ % 39.29% 106.64% -64.15% 50.60% 129.22% 190.07% -
  Horiz. % 1,033.11% 741.72% 358.94% 1,001.32% 664.90% 290.07% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 2,041.07 1,348.69 679.04 2,452.73 1,826.61 1,202.47 599.85 126.06%
  QoQ % 51.34% 98.62% -72.31% 34.28% 51.90% 100.46% -
  Horiz. % 340.26% 224.84% 113.20% 408.89% 304.51% 200.46% 100.00%
EPS 20.87 14.23 6.73 17.72 11.11 4.51 1.57 460.27%
  QoQ % 46.66% 111.44% -62.02% 59.50% 146.34% 187.26% -
  Horiz. % 1,329.30% 906.37% 428.66% 1,128.66% 707.64% 287.26% 100.00%
DPS 4.50 4.50 0.00 3.45 3.45 3.45 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 130.43% 130.43% 0.00% 100.00% 100.00% 100.00% -
NAPS 1.3379 1.2711 1.2406 1.1728 1.1064 1.0407 1.0413 18.17%
  QoQ % 5.26% 2.46% 5.78% 6.00% 6.31% -0.06% -
  Horiz. % 128.48% 122.07% 119.14% 112.63% 106.25% 99.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 2,041.10 1,348.76 679.52 2,453.16 1,826.56 1,201.39 598.09 126.50%
  QoQ % 51.33% 98.49% -72.30% 34.30% 52.04% 100.87% -
  Horiz. % 341.27% 225.51% 113.61% 410.17% 305.40% 200.87% 100.00%
EPS 20.87 14.23 6.73 17.74 11.11 4.55 1.57 460.27%
  QoQ % 46.66% 111.44% -62.06% 59.68% 144.18% 189.81% -
  Horiz. % 1,329.30% 906.37% 428.66% 1,129.94% 707.64% 289.81% 100.00%
DPS 4.50 4.50 0.00 3.45 3.45 3.45 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 130.43% 130.43% 0.00% 100.00% 100.00% 100.00% -
NAPS 1.3379 1.2712 1.2415 1.1730 1.1064 1.0398 1.0383 18.40%
  QoQ % 5.25% 2.39% 5.84% 6.02% 6.41% 0.14% -
  Horiz. % 128.85% 122.43% 119.57% 112.97% 106.56% 100.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.4600 1.4700 0.9500 1.0500 0.7000 0.9000 0.6900 -
P/RPS 0.07 0.11 0.14 0.04 0.04 0.07 0.12 -30.16%
  QoQ % -36.36% -21.43% 250.00% 0.00% -42.86% -41.67% -
  Horiz. % 58.33% 91.67% 116.67% 33.33% 33.33% 58.33% 100.00%
P/EPS 7.00 10.33 14.12 5.92 6.30 19.75 43.95 -70.58%
  QoQ % -32.24% -26.84% 138.51% -6.03% -68.10% -55.06% -
  Horiz. % 15.93% 23.50% 32.13% 13.47% 14.33% 44.94% 100.00%
EY 14.30 9.68 7.08 16.89 15.87 5.06 2.28 239.72%
  QoQ % 47.73% 36.72% -58.08% 6.43% 213.64% 121.93% -
  Horiz. % 627.19% 424.56% 310.53% 740.79% 696.05% 221.93% 100.00%
DY 3.08 3.06 0.00 3.29 4.93 3.83 0.00 -
  QoQ % 0.65% 0.00% 0.00% -33.27% 28.72% 0.00% -
  Horiz. % 80.42% 79.90% 0.00% 85.90% 128.72% 100.00% -
P/NAPS 1.09 1.16 0.77 0.90 0.63 0.86 0.66 39.68%
  QoQ % -6.03% 50.65% -14.44% 42.86% -26.74% 30.30% -
  Horiz. % 165.15% 175.76% 116.67% 136.36% 95.45% 130.30% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 26/08/11 19/05/11 25/02/11 25/11/10 20/08/10 21/05/10 -
Price 2.0600 1.4600 1.2500 0.8100 0.9000 0.7000 0.7500 -
P/RPS 0.10 0.11 0.18 0.03 0.05 0.06 0.13 -16.03%
  QoQ % -9.09% -38.89% 500.00% -40.00% -16.67% -53.85% -
  Horiz. % 76.92% 84.62% 138.46% 23.08% 38.46% 46.15% 100.00%
P/EPS 9.87 10.26 18.58 4.57 8.10 15.36 47.77 -65.02%
  QoQ % -3.80% -44.78% 306.56% -43.58% -47.27% -67.85% -
  Horiz. % 20.66% 21.48% 38.89% 9.57% 16.96% 32.15% 100.00%
EY 10.13 9.75 5.38 21.89 12.35 6.51 2.09 186.13%
  QoQ % 3.90% 81.23% -75.42% 77.25% 89.71% 211.48% -
  Horiz. % 484.69% 466.51% 257.42% 1,047.37% 590.91% 311.48% 100.00%
DY 2.18 3.08 0.00 4.26 3.83 4.93 0.00 -
  QoQ % -29.22% 0.00% 0.00% 11.23% -22.31% 0.00% -
  Horiz. % 44.22% 62.47% 0.00% 86.41% 77.69% 100.00% -
P/NAPS 1.54 1.15 1.01 0.69 0.81 0.67 0.72 65.93%
  QoQ % 33.91% 13.86% 46.38% -14.81% 20.90% -6.94% -
  Horiz. % 213.89% 159.72% 140.28% 95.83% 112.50% 93.06% 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