Highlights

[DKSH] QoQ Cumulative Quarter Result on 2011-12-31 [#4]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 24-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     34.01%    YoY -     57.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 3,536,468 2,340,031 1,123,702 4,260,749 3,217,962 2,126,426 1,071,312 121.22%
  QoQ % 51.13% 108.24% -73.63% 32.41% 51.33% 98.49% -
  Horiz. % 330.11% 218.43% 104.89% 397.71% 300.38% 198.49% 100.00%
PBT 55,434 38,066 16,461 67,687 50,443 34,154 15,937 129.05%
  QoQ % 45.63% 131.25% -75.68% 34.19% 47.69% 114.31% -
  Horiz. % 347.83% 238.85% 103.29% 424.72% 316.52% 214.31% 100.00%
Tax -16,094 -11,623 -4,744 -18,815 -13,765 -9,404 -4,288 140.93%
  QoQ % -38.47% -145.00% 74.79% -36.69% -46.37% -119.31% -
  Horiz. % 375.33% 271.06% 110.63% 438.78% 321.01% 219.31% 100.00%
NP 39,340 26,443 11,717 48,872 36,678 24,750 11,649 124.60%
  QoQ % 48.77% 125.68% -76.03% 33.25% 48.19% 112.46% -
  Horiz. % 337.71% 227.00% 100.58% 419.54% 314.86% 212.46% 100.00%
NP to SH 36,452 24,637 10,955 44,098 32,907 22,438 10,615 127.10%
  QoQ % 47.96% 124.89% -75.16% 34.01% 46.66% 111.38% -
  Horiz. % 343.40% 232.10% 103.20% 415.43% 310.00% 211.38% 100.00%
Tax Rate 29.03 % 30.53 % 28.82 % 27.80 % 27.29 % 27.53 % 26.91 % 5.17%
  QoQ % -4.91% 5.93% 3.67% 1.87% -0.87% 2.30% -
  Horiz. % 107.88% 113.45% 107.10% 103.31% 101.41% 102.30% 100.00%
Total Cost 3,497,128 2,313,588 1,111,985 4,211,877 3,181,284 2,101,676 1,059,663 121.18%
  QoQ % 51.16% 108.06% -73.60% 32.40% 51.37% 98.33% -
  Horiz. % 330.02% 218.33% 104.94% 397.47% 300.22% 198.33% 100.00%
Net Worth 254,491 242,683 240,034 229,139 210,934 200,409 195,728 19.07%
  QoQ % 4.87% 1.10% 4.75% 8.63% 5.25% 2.39% -
  Horiz. % 130.02% 123.99% 122.64% 117.07% 107.77% 102.39% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 11,036 11,036 - 7,094 7,094 7,094 - -
  QoQ % 0.00% 0.00% 0.00% -0.01% -0.00% 0.00% -
  Horiz. % 155.55% 155.55% 0.00% 99.99% 100.00% 100.00% -
Div Payout % 30.28 % 44.79 % - % 16.09 % 21.56 % 31.62 % - % -
  QoQ % -32.40% 0.00% 0.00% -25.37% -31.82% 0.00% -
  Horiz. % 95.76% 141.65% 0.00% 50.89% 68.18% 100.00% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 254,491 242,683 240,034 229,139 210,934 200,409 195,728 19.07%
  QoQ % 4.87% 1.10% 4.75% 8.63% 5.25% 2.39% -
  Horiz. % 130.02% 123.99% 122.64% 117.07% 107.77% 102.39% 100.00%
NOSH 157,658 157,658 157,658 157,646 157,660 157,665 157,769 -0.05%
  QoQ % 0.00% 0.00% 0.01% -0.01% -0.00% -0.07% -
  Horiz. % 99.93% 99.93% 99.93% 99.92% 99.93% 99.93% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 1.11 % 1.13 % 1.04 % 1.15 % 1.14 % 1.16 % 1.09 % 1.22%
  QoQ % -1.77% 8.65% -9.57% 0.88% -1.72% 6.42% -
  Horiz. % 101.83% 103.67% 95.41% 105.50% 104.59% 106.42% 100.00%
ROE 14.32 % 10.15 % 4.56 % 19.25 % 15.60 % 11.20 % 5.42 % 90.78%
  QoQ % 41.08% 122.59% -76.31% 23.40% 39.29% 106.64% -
  Horiz. % 264.21% 187.27% 84.13% 355.17% 287.82% 206.64% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2,243.13 1,484.24 712.75 2,702.72 2,041.07 1,348.69 679.04 121.32%
  QoQ % 51.13% 108.24% -73.63% 32.42% 51.34% 98.62% -
  Horiz. % 330.34% 218.58% 104.96% 398.02% 300.58% 198.62% 100.00%
EPS 23.12 15.63 6.95 27.97 20.87 14.23 6.73 127.16%
  QoQ % 47.92% 124.89% -75.15% 34.02% 46.66% 111.44% -
  Horiz. % 343.54% 232.24% 103.27% 415.60% 310.10% 211.44% 100.00%
DPS 7.00 7.00 0.00 4.50 4.50 4.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 155.56% 155.56% 0.00% 100.00% 100.00% 100.00% -
NAPS 1.6142 1.5393 1.5225 1.4535 1.3379 1.2711 1.2406 19.13%
  QoQ % 4.87% 1.10% 4.75% 8.64% 5.26% 2.46% -
  Horiz. % 130.11% 124.08% 122.72% 117.16% 107.84% 102.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2,243.13 1,484.24 712.75 2,702.53 2,041.10 1,348.76 679.52 121.22%
  QoQ % 51.13% 108.24% -73.63% 32.41% 51.33% 98.49% -
  Horiz. % 330.11% 218.42% 104.89% 397.71% 300.37% 198.49% 100.00%
EPS 23.12 15.63 6.95 27.97 20.87 14.23 6.73 127.16%
  QoQ % 47.92% 124.89% -75.15% 34.02% 46.66% 111.44% -
  Horiz. % 343.54% 232.24% 103.27% 415.60% 310.10% 211.44% 100.00%
DPS 7.00 7.00 0.00 4.50 4.50 4.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 155.56% 155.56% 0.00% 100.00% 100.00% 100.00% -
NAPS 1.6142 1.5393 1.5225 1.4534 1.3379 1.2712 1.2415 19.07%
  QoQ % 4.87% 1.10% 4.75% 8.63% 5.25% 2.39% -
  Horiz. % 130.02% 123.99% 122.63% 117.07% 107.76% 102.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.1400 2.1200 1.9500 1.5600 1.4600 1.4700 0.9500 -
P/RPS 0.10 0.14 0.27 0.06 0.07 0.11 0.14 -20.04%
  QoQ % -28.57% -48.15% 350.00% -14.29% -36.36% -21.43% -
  Horiz. % 71.43% 100.00% 192.86% 42.86% 50.00% 78.57% 100.00%
P/EPS 9.26 13.57 28.06 5.58 7.00 10.33 14.12 -24.46%
  QoQ % -31.76% -51.64% 402.87% -20.29% -32.24% -26.84% -
  Horiz. % 65.58% 96.10% 198.73% 39.52% 49.58% 73.16% 100.00%
EY 10.80 7.37 3.56 17.93 14.30 9.68 7.08 32.41%
  QoQ % 46.54% 107.02% -80.15% 25.38% 47.73% 36.72% -
  Horiz. % 152.54% 104.10% 50.28% 253.25% 201.98% 136.72% 100.00%
DY 3.27 3.30 0.00 2.88 3.08 3.06 0.00 -
  QoQ % -0.91% 0.00% 0.00% -6.49% 0.65% 0.00% -
  Horiz. % 106.86% 107.84% 0.00% 94.12% 100.65% 100.00% -
P/NAPS 1.33 1.38 1.28 1.07 1.09 1.16 0.77 43.82%
  QoQ % -3.62% 7.81% 19.63% -1.83% -6.03% 50.65% -
  Horiz. % 172.73% 179.22% 166.23% 138.96% 141.56% 150.65% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 23/11/12 24/08/12 25/05/12 24/02/12 29/11/11 26/08/11 19/05/11 -
Price 2.1700 2.0500 1.9100 1.8600 2.0600 1.4600 1.2500 -
P/RPS 0.10 0.14 0.27 0.07 0.10 0.11 0.18 -32.35%
  QoQ % -28.57% -48.15% 285.71% -30.00% -9.09% -38.89% -
  Horiz. % 55.56% 77.78% 150.00% 38.89% 55.56% 61.11% 100.00%
P/EPS 9.39 13.12 27.49 6.65 9.87 10.26 18.58 -36.47%
  QoQ % -28.43% -52.27% 313.38% -32.62% -3.80% -44.78% -
  Horiz. % 50.54% 70.61% 147.95% 35.79% 53.12% 55.22% 100.00%
EY 10.65 7.62 3.64 15.04 10.13 9.75 5.38 57.46%
  QoQ % 39.76% 109.34% -75.80% 48.47% 3.90% 81.23% -
  Horiz. % 197.96% 141.64% 67.66% 279.55% 188.29% 181.23% 100.00%
DY 3.23 3.41 0.00 2.42 2.18 3.08 0.00 -
  QoQ % -5.28% 0.00% 0.00% 11.01% -29.22% 0.00% -
  Horiz. % 104.87% 110.71% 0.00% 78.57% 70.78% 100.00% -
P/NAPS 1.34 1.33 1.25 1.28 1.54 1.15 1.01 20.68%
  QoQ % 0.75% 6.40% -2.34% -16.88% 33.91% 13.86% -
  Horiz. % 132.67% 131.68% 123.76% 126.73% 152.48% 113.86% 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
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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