Highlights

[DKSH] QoQ Cumulative Quarter Result on 2009-03-31 [#1]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 27-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     -14.68%    YoY -     107.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 3,559,678 2,678,712 1,772,125 900,622 3,622,586 2,749,392 1,825,535 55.89%
  QoQ % 32.89% 51.16% 96.77% -75.14% 31.76% 50.61% -
  Horiz. % 194.99% 146.74% 97.07% 49.33% 198.44% 150.61% 100.00%
PBT 31,019 18,376 8,678 2,985 9,711 -4,931 -9,393 -
  QoQ % 68.80% 111.75% 190.72% -69.26% 296.94% 47.50% -
  Horiz. % -330.24% -195.64% -92.39% -31.78% -103.39% 52.50% 100.00%
Tax -5,860 -2,419 -3,000 -1,593 -3,972 -4,484 -1,674 130.02%
  QoQ % -142.25% 19.37% -88.32% 59.89% 11.42% -167.86% -
  Horiz. % 350.06% 144.50% 179.21% 95.16% 237.28% 267.86% 100.00%
NP 25,159 15,957 5,678 1,392 5,739 -9,415 -11,067 -
  QoQ % 57.67% 181.03% 307.90% -75.74% 160.96% 14.93% -
  Horiz. % -227.33% -144.19% -51.31% -12.58% -51.86% 85.07% 100.00%
NP to SH 21,286 13,635 4,437 901 1,056 -12,228 -12,679 -
  QoQ % 56.11% 207.30% 392.45% -14.68% 108.64% 3.56% -
  Horiz. % -167.88% -107.54% -34.99% -7.11% -8.33% 96.44% 100.00%
Tax Rate 18.89 % 13.16 % 34.57 % 53.37 % 40.90 % - % - % -
  QoQ % 43.54% -61.93% -35.23% 30.49% 0.00% 0.00% -
  Horiz. % 46.19% 32.18% 84.52% 130.49% 100.00% - -
Total Cost 3,534,519 2,662,755 1,766,447 899,230 3,616,847 2,758,807 1,836,602 54.53%
  QoQ % 32.74% 50.74% 96.44% -75.14% 31.10% 50.21% -
  Horiz. % 192.45% 144.98% 96.18% 48.96% 196.93% 150.21% 100.00%
Net Worth 161,710 154,524 156,637 145,740 144,984 131,120 130,764 15.17%
  QoQ % 4.65% -1.35% 7.48% 0.52% 10.57% 0.27% -
  Horiz. % 123.67% 118.17% 119.79% 111.45% 110.87% 100.27% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 4,730 4,728 4,737 - 4,746 4,727 4,730 -0.01%
  QoQ % 0.03% -0.17% 0.00% 0.00% 0.41% -0.08% -
  Horiz. % 99.98% 99.96% 100.13% 0.00% 100.34% 99.92% 100.00%
Div Payout % 22.22 % 34.68 % 106.76 % - % 449.51 % - % - % -
  QoQ % -35.93% -67.52% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 4.94% 7.72% 23.75% 0.00% 100.00% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 161,710 154,524 156,637 145,740 144,984 131,120 130,764 15.17%
  QoQ % 4.65% -1.35% 7.48% 0.52% 10.57% 0.27% -
  Horiz. % 123.67% 118.17% 119.79% 111.45% 110.87% 100.27% 100.00%
NOSH 157,674 157,630 157,900 158,070 158,227 157,577 157,699 -0.01%
  QoQ % 0.03% -0.17% -0.11% -0.10% 0.41% -0.08% -
  Horiz. % 99.98% 99.96% 100.13% 100.24% 100.34% 99.92% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 0.71 % 0.60 % 0.32 % 0.15 % 0.16 % -0.34 % -0.61 % -
  QoQ % 18.33% 87.50% 113.33% -6.25% 147.06% 44.26% -
  Horiz. % -116.39% -98.36% -52.46% -24.59% -26.23% 55.74% 100.00%
ROE 13.16 % 8.82 % 2.83 % 0.62 % 0.73 % -9.33 % -9.70 % -
  QoQ % 49.21% 211.66% 356.45% -15.07% 107.82% 3.81% -
  Horiz. % -135.67% -90.93% -29.18% -6.39% -7.53% 96.19% 100.00%
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2,257.62 1,699.37 1,122.31 569.76 2,289.47 1,744.79 1,157.61 55.91%
  QoQ % 32.85% 51.42% 96.98% -75.11% 31.22% 50.72% -
  Horiz. % 195.02% 146.80% 96.95% 49.22% 197.78% 150.72% 100.00%
EPS 13.50 8.65 2.81 0.57 0.67 -7.76 -8.04 -
  QoQ % 56.07% 207.83% 392.98% -14.93% 108.63% 3.48% -
  Horiz. % -167.91% -107.59% -34.95% -7.09% -8.33% 96.52% 100.00%
DPS 3.00 3.00 3.00 0.00 3.00 3.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 0.00% 100.00% 100.00% 100.00%
NAPS 1.0256 0.9803 0.9920 0.9220 0.9163 0.8321 0.8292 15.18%
  QoQ % 4.62% -1.18% 7.59% 0.62% 10.12% 0.35% -
  Horiz. % 123.69% 118.22% 119.63% 111.19% 110.50% 100.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2,257.85 1,699.06 1,124.03 571.25 2,297.75 1,743.90 1,157.91 55.89%
  QoQ % 32.89% 51.16% 96.77% -75.14% 31.76% 50.61% -
  Horiz. % 194.99% 146.74% 97.07% 49.33% 198.44% 150.61% 100.00%
EPS 13.50 8.65 2.81 0.57 0.67 -7.76 -8.04 -
  QoQ % 56.07% 207.83% 392.98% -14.93% 108.63% 3.48% -
  Horiz. % -167.91% -107.59% -34.95% -7.09% -8.33% 96.52% 100.00%
DPS 3.00 3.00 3.00 0.00 3.01 3.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.33% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 0.00% 100.33% 100.00% 100.00%
NAPS 1.0257 0.9801 0.9935 0.9244 0.9196 0.8317 0.8294 15.17%
  QoQ % 4.65% -1.35% 7.48% 0.52% 10.57% 0.28% -
  Horiz. % 123.67% 118.17% 119.79% 111.45% 110.88% 100.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.7200 0.6000 0.6900 0.5000 0.4700 0.6000 0.5200 -
P/RPS 0.03 0.04 0.06 0.09 0.02 0.03 0.04 -17.41%
  QoQ % -25.00% -33.33% -33.33% 350.00% -33.33% -25.00% -
  Horiz. % 75.00% 100.00% 150.00% 225.00% 50.00% 75.00% 100.00%
P/EPS 5.33 6.94 24.56 87.72 70.42 -7.73 -6.47 -
  QoQ % -23.20% -71.74% -72.00% 24.57% 1,011.00% -19.47% -
  Horiz. % -82.38% -107.26% -379.60% -1,355.80% -1,088.41% 119.47% 100.00%
EY 18.75 14.42 4.07 1.14 1.42 -12.93 -15.46 -
  QoQ % 30.03% 254.30% 257.02% -19.72% 110.98% 16.36% -
  Horiz. % -121.28% -93.27% -26.33% -7.37% -9.18% 83.64% 100.00%
DY 4.17 5.00 4.35 0.00 6.38 5.00 5.77 -19.42%
  QoQ % -16.60% 14.94% 0.00% 0.00% 27.60% -13.34% -
  Horiz. % 72.27% 86.66% 75.39% 0.00% 110.57% 86.66% 100.00%
P/NAPS 0.70 0.61 0.70 0.54 0.51 0.72 0.63 7.26%
  QoQ % 14.75% -12.86% 29.63% 5.88% -29.17% 14.29% -
  Horiz. % 111.11% 96.83% 111.11% 85.71% 80.95% 114.29% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 09/03/10 25/11/09 26/08/09 27/05/09 25/02/09 27/11/08 28/08/08 -
Price 0.6500 0.5300 0.6900 0.6500 0.7700 0.3500 0.6200 -
P/RPS 0.03 0.03 0.06 0.11 0.03 0.02 0.05 -28.80%
  QoQ % 0.00% -50.00% -45.45% 266.67% 50.00% -60.00% -
  Horiz. % 60.00% 60.00% 120.00% 220.00% 60.00% 40.00% 100.00%
P/EPS 4.81 6.13 24.56 114.04 115.37 -4.51 -7.71 -
  QoQ % -21.53% -75.04% -78.46% -1.15% 2,658.09% 41.50% -
  Horiz. % -62.39% -79.51% -318.55% -1,479.12% -1,496.37% 58.50% 100.00%
EY 20.77 16.32 4.07 0.88 0.87 -22.17 -12.97 -
  QoQ % 27.27% 300.98% 362.50% 1.15% 103.92% -70.93% -
  Horiz. % -160.14% -125.83% -31.38% -6.78% -6.71% 170.93% 100.00%
DY 4.62 5.66 4.35 0.00 3.90 8.57 4.84 -3.05%
  QoQ % -18.37% 30.11% 0.00% 0.00% -54.49% 77.07% -
  Horiz. % 95.45% 116.94% 89.88% 0.00% 80.58% 177.07% 100.00%
P/NAPS 0.63 0.54 0.70 0.70 0.84 0.42 0.75 -10.95%
  QoQ % 16.67% -22.86% 0.00% -16.67% 100.00% -44.00% -
  Horiz. % 84.00% 72.00% 93.33% 93.33% 112.00% 56.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

363  761  417  437 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.145+0.045 
 NETX 0.020.00 
 AT 0.13+0.01 
 VELESTO 0.165+0.02 
 VC 0.10+0.005 
 SAPNRG-WA 0.085+0.04 
 TRIVE 0.025-0.005 
 PHB 0.04-0.005 
 LAMBO 0.065-0.01 
 KNM 0.26+0.03 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers