Highlights

[DKSH] QoQ Cumulative Quarter Result on 2008-03-31 [#1]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 29-May-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Mar-2008  [#1]
Profit Trend QoQ -     -936.58%    YoY -     -654.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 3,622,586 2,749,392 1,825,535 907,621 3,371,767 2,497,633 1,599,168 72.06%
  QoQ % 31.76% 50.61% 101.13% -73.08% 35.00% 56.18% -
  Horiz. % 226.53% 171.93% 114.16% 56.76% 210.85% 156.18% 100.00%
PBT 9,711 -4,931 -9,393 -9,532 10,595 8,803 2,974 119.31%
  QoQ % 296.94% 47.50% 1.46% -189.97% 20.36% 196.00% -
  Horiz. % 326.53% -165.80% -315.84% -320.51% 356.25% 296.00% 100.00%
Tax -3,972 -4,484 -1,674 -1,687 -5,589 -5,685 -3,059 18.93%
  QoQ % 11.42% -167.86% 0.77% 69.82% 1.69% -85.85% -
  Horiz. % 129.85% 146.58% 54.72% 55.15% 182.71% 185.85% 100.00%
NP 5,739 -9,415 -11,067 -11,219 5,006 3,118 -85 -
  QoQ % 160.96% 14.93% 1.35% -324.11% 60.55% 3,768.24% -
  Horiz. % -6,751.76% 11,076.47% 13,020.00% 13,198.82% -5,889.41% -3,668.24% 100.00%
NP to SH 1,056 -12,228 -12,679 -12,097 1,446 573 -1,725 -
  QoQ % 108.64% 3.56% -4.81% -936.58% 152.36% 133.22% -
  Horiz. % -61.22% 708.87% 735.01% 701.28% -83.83% -33.22% 100.00%
Tax Rate 40.90 % - % - % - % 52.75 % 64.58 % 102.86 % -45.78%
  QoQ % 0.00% 0.00% 0.00% 0.00% -18.32% -37.22% -
  Horiz. % 39.76% 0.00% 0.00% 0.00% 51.28% 62.78% 100.00%
Total Cost 3,616,847 2,758,807 1,836,602 918,840 3,366,761 2,494,515 1,599,253 71.87%
  QoQ % 31.10% 50.21% 99.88% -72.71% 34.97% 55.98% -
  Horiz. % 226.16% 172.51% 114.84% 57.45% 210.52% 155.98% 100.00%
Net Worth 144,984 131,120 130,764 134,864 146,454 147,022 143,871 0.51%
  QoQ % 10.57% 0.27% -3.04% -7.91% -0.39% 2.19% -
  Horiz. % 100.77% 91.14% 90.89% 93.74% 101.80% 102.19% 100.00%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 4,746 4,727 4,730 - 4,715 - 1,582 107.29%
  QoQ % 0.41% -0.08% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 299.95% 298.71% 298.94% 0.00% 297.95% 0.00% 100.00%
Div Payout % 449.51 % - % - % - % 326.09 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 137.85% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 144,984 131,120 130,764 134,864 146,454 147,022 143,871 0.51%
  QoQ % 10.57% 0.27% -3.04% -7.91% -0.39% 2.19% -
  Horiz. % 100.77% 91.14% 90.89% 93.74% 101.80% 102.19% 100.00%
NOSH 158,227 157,577 157,699 157,718 157,173 159,166 158,256 -0.01%
  QoQ % 0.41% -0.08% -0.01% 0.35% -1.25% 0.57% -
  Horiz. % 99.98% 99.57% 99.65% 99.66% 99.32% 100.57% 100.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 0.16 % -0.34 % -0.61 % -1.24 % 0.15 % 0.12 % -0.01 % -
  QoQ % 147.06% 44.26% 50.81% -926.67% 25.00% 1,300.00% -
  Horiz. % -1,600.00% 3,400.00% 6,100.00% 12,400.00% -1,500.00% -1,200.00% 100.00%
ROE 0.73 % -9.33 % -9.70 % -8.97 % 0.99 % 0.39 % -1.20 % -
  QoQ % 107.82% 3.81% -8.14% -1,006.06% 153.85% 132.50% -
  Horiz. % -60.83% 777.50% 808.33% 747.50% -82.50% -32.50% 100.00%
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 2,289.47 1,744.79 1,157.61 575.47 2,145.25 1,569.19 1,010.49 72.08%
  QoQ % 31.22% 50.72% 101.16% -73.17% 36.71% 55.29% -
  Horiz. % 226.57% 172.67% 114.56% 56.95% 212.30% 155.29% 100.00%
EPS 0.67 -7.76 -8.04 -7.67 0.92 0.36 -1.09 -
  QoQ % 108.63% 3.48% -4.82% -933.70% 155.56% 133.03% -
  Horiz. % -61.47% 711.93% 737.61% 703.67% -84.40% -33.03% 100.00%
DPS 3.00 3.00 3.00 0.00 3.00 0.00 1.00 107.32%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% 300.00% 300.00% 0.00% 300.00% 0.00% 100.00%
NAPS 0.9163 0.8321 0.8292 0.8551 0.9318 0.9237 0.9091 0.52%
  QoQ % 10.12% 0.35% -3.03% -8.23% 0.88% 1.61% -
  Horiz. % 100.79% 91.53% 91.21% 94.06% 102.50% 101.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 2,297.75 1,743.90 1,157.91 575.69 2,138.66 1,584.21 1,014.33 72.06%
  QoQ % 31.76% 50.61% 101.13% -73.08% 35.00% 56.18% -
  Horiz. % 226.53% 171.93% 114.16% 56.76% 210.84% 156.18% 100.00%
EPS 0.67 -7.76 -8.04 -7.67 0.92 0.36 -1.09 -
  QoQ % 108.63% 3.48% -4.82% -933.70% 155.56% 133.03% -
  Horiz. % -61.47% 711.93% 737.61% 703.67% -84.40% -33.03% 100.00%
DPS 3.01 3.00 3.00 0.00 2.99 0.00 1.00 107.78%
  QoQ % 0.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 301.00% 300.00% 300.00% 0.00% 299.00% 0.00% 100.00%
NAPS 0.9196 0.8317 0.8294 0.8554 0.9289 0.9325 0.9126 0.51%
  QoQ % 10.57% 0.28% -3.04% -7.91% -0.39% 2.18% -
  Horiz. % 100.77% 91.14% 90.88% 93.73% 101.79% 102.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.4700 0.6000 0.5200 0.6500 0.6800 0.7200 0.9000 -
P/RPS 0.02 0.03 0.04 0.11 0.03 0.05 0.09 -63.14%
  QoQ % -33.33% -25.00% -63.64% 266.67% -40.00% -44.44% -
  Horiz. % 22.22% 33.33% 44.44% 122.22% 33.33% 55.56% 100.00%
P/EPS 70.42 -7.73 -6.47 -8.47 73.91 200.00 -82.57 -
  QoQ % 1,011.00% -19.47% 23.61% -111.46% -63.05% 342.22% -
  Horiz. % -85.29% 9.36% 7.84% 10.26% -89.51% -242.22% 100.00%
EY 1.42 -12.93 -15.46 -11.80 1.35 0.50 -1.21 -
  QoQ % 110.98% 16.36% -31.02% -974.07% 170.00% 141.32% -
  Horiz. % -117.36% 1,068.59% 1,277.69% 975.21% -111.57% -41.32% 100.00%
DY 6.38 5.00 5.77 0.00 4.41 0.00 1.11 219.18%
  QoQ % 27.60% -13.34% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 574.77% 450.45% 519.82% 0.00% 397.30% 0.00% 100.00%
P/NAPS 0.51 0.72 0.63 0.76 0.73 0.78 0.99 -35.61%
  QoQ % -29.17% 14.29% -17.11% 4.11% -6.41% -21.21% -
  Horiz. % 51.52% 72.73% 63.64% 76.77% 73.74% 78.79% 100.00%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 27/11/08 28/08/08 29/05/08 28/02/08 28/11/07 29/08/07 -
Price 0.7700 0.3500 0.6200 0.6500 0.6500 0.7000 0.7200 -
P/RPS 0.03 0.02 0.05 0.11 0.03 0.04 0.07 -43.01%
  QoQ % 50.00% -60.00% -54.55% 266.67% -25.00% -42.86% -
  Horiz. % 42.86% 28.57% 71.43% 157.14% 42.86% 57.14% 100.00%
P/EPS 115.37 -4.51 -7.71 -8.47 70.65 194.44 -66.06 -
  QoQ % 2,658.09% 41.50% 8.97% -111.99% -63.66% 394.34% -
  Horiz. % -174.64% 6.83% 11.67% 12.82% -106.95% -294.34% 100.00%
EY 0.87 -22.17 -12.97 -11.80 1.42 0.51 -1.51 -
  QoQ % 103.92% -70.93% -9.92% -930.99% 178.43% 133.77% -
  Horiz. % -57.62% 1,468.21% 858.94% 781.46% -94.04% -33.77% 100.00%
DY 3.90 8.57 4.84 0.00 4.62 0.00 1.39 98.31%
  QoQ % -54.49% 77.07% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 280.58% 616.55% 348.20% 0.00% 332.37% 0.00% 100.00%
P/NAPS 0.84 0.42 0.75 0.76 0.70 0.76 0.79 4.16%
  QoQ % 100.00% -44.00% -1.32% 8.57% -7.89% -3.80% -
  Horiz. % 106.33% 53.16% 94.94% 96.20% 88.61% 96.20% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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!
PARTNERS & BROKERS