Highlights

[DKSH] QoQ Cumulative Quarter Result on 2010-03-31 [#1]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 21-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -88.41%    YoY -     173.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 3,867,610 2,879,715 1,894,095 942,942 3,559,678 2,678,712 1,772,125 68.02%
  QoQ % 34.31% 52.04% 100.87% -73.51% 32.89% 51.16% -
  Horiz. % 218.25% 162.50% 106.88% 53.21% 200.87% 151.16% 100.00%
PBT 45,556 28,145 13,450 5,549 31,019 18,376 8,678 201.14%
  QoQ % 61.86% 109.26% 142.39% -82.11% 68.80% 111.75% -
  Horiz. % 524.96% 324.33% 154.99% 63.94% 357.44% 211.75% 100.00%
Tax -13,522 -7,985 -4,488 -2,337 -5,860 -2,419 -3,000 172.12%
  QoQ % -69.34% -77.92% -92.04% 60.12% -142.25% 19.37% -
  Horiz. % 450.73% 266.17% 149.60% 77.90% 195.33% 80.63% 100.00%
NP 32,034 20,160 8,962 3,212 25,159 15,957 5,678 215.92%
  QoQ % 58.90% 124.95% 179.02% -87.23% 57.67% 181.03% -
  Horiz. % 564.18% 355.05% 157.84% 56.57% 443.10% 281.03% 100.00%
NP to SH 27,963 17,518 7,178 2,468 21,286 13,635 4,437 240.05%
  QoQ % 59.62% 144.05% 190.84% -88.41% 56.11% 207.30% -
  Horiz. % 630.22% 394.82% 161.78% 55.62% 479.74% 307.30% 100.00%
Tax Rate 29.68 % 28.37 % 33.37 % 42.12 % 18.89 % 13.16 % 34.57 % -9.64%
  QoQ % 4.62% -14.98% -20.77% 122.98% 43.54% -61.93% -
  Horiz. % 85.85% 82.07% 96.53% 121.84% 54.64% 38.07% 100.00%
Total Cost 3,835,576 2,859,555 1,885,133 939,730 3,534,519 2,662,755 1,766,447 67.45%
  QoQ % 34.13% 51.69% 100.60% -73.41% 32.74% 50.74% -
  Horiz. % 217.14% 161.88% 106.72% 53.20% 200.09% 150.74% 100.00%
Net Worth 184,934 174,427 163,927 163,689 161,710 154,524 156,637 11.67%
  QoQ % 6.02% 6.41% 0.15% 1.22% 4.65% -1.35% -
  Horiz. % 118.07% 111.36% 104.65% 104.50% 103.24% 98.65% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 5,440 5,439 5,434 - 4,730 4,728 4,737 9.64%
  QoQ % 0.02% 0.09% 0.00% 0.00% 0.03% -0.17% -
  Horiz. % 114.84% 114.82% 114.72% 0.00% 99.86% 99.83% 100.00%
Div Payout % 19.45 % 31.05 % 75.71 % - % 22.22 % 34.68 % 106.76 % -67.76%
  QoQ % -37.36% -58.99% 0.00% 0.00% -35.93% -67.52% -
  Horiz. % 18.22% 29.08% 70.92% 0.00% 20.81% 32.48% 100.00%
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 184,934 174,427 163,927 163,689 161,710 154,524 156,637 11.67%
  QoQ % 6.02% 6.41% 0.15% 1.22% 4.65% -1.35% -
  Horiz. % 118.07% 111.36% 104.65% 104.50% 103.24% 98.65% 100.00%
NOSH 157,686 157,653 157,516 157,197 157,674 157,630 157,900 -0.09%
  QoQ % 0.02% 0.09% 0.20% -0.30% 0.03% -0.17% -
  Horiz. % 99.86% 99.84% 99.76% 99.55% 99.86% 99.83% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 0.83 % 0.70 % 0.47 % 0.34 % 0.71 % 0.60 % 0.32 % 88.45%
  QoQ % 18.57% 48.94% 38.24% -52.11% 18.33% 87.50% -
  Horiz. % 259.38% 218.75% 146.88% 106.25% 221.88% 187.50% 100.00%
ROE 15.12 % 10.04 % 4.38 % 1.51 % 13.16 % 8.82 % 2.83 % 204.69%
  QoQ % 50.60% 129.22% 190.07% -88.53% 49.21% 211.66% -
  Horiz. % 534.28% 354.77% 154.77% 53.36% 465.02% 311.66% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 2,452.73 1,826.61 1,202.47 599.85 2,257.62 1,699.37 1,122.31 68.17%
  QoQ % 34.28% 51.90% 100.46% -73.43% 32.85% 51.42% -
  Horiz. % 218.54% 162.75% 107.14% 53.45% 201.16% 151.42% 100.00%
EPS 17.72 11.11 4.51 1.57 13.50 8.65 2.81 240.18%
  QoQ % 59.50% 146.34% 187.26% -88.37% 56.07% 207.83% -
  Horiz. % 630.60% 395.37% 160.50% 55.87% 480.43% 307.83% 100.00%
DPS 3.45 3.45 3.45 0.00 3.00 3.00 3.00 9.74%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.00% 115.00% 115.00% 0.00% 100.00% 100.00% 100.00%
NAPS 1.1728 1.1064 1.0407 1.0413 1.0256 0.9803 0.9920 11.77%
  QoQ % 6.00% 6.31% -0.06% 1.53% 4.62% -1.18% -
  Horiz. % 118.23% 111.53% 104.91% 104.97% 103.39% 98.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 2,453.16 1,826.56 1,201.39 598.09 2,257.85 1,699.06 1,124.03 68.01%
  QoQ % 34.30% 52.04% 100.87% -73.51% 32.89% 51.16% -
  Horiz. % 218.25% 162.50% 106.88% 53.21% 200.87% 151.16% 100.00%
EPS 17.74 11.11 4.55 1.57 13.50 8.65 2.81 240.44%
  QoQ % 59.68% 144.18% 189.81% -88.37% 56.07% 207.83% -
  Horiz. % 631.32% 395.37% 161.92% 55.87% 480.43% 307.83% 100.00%
DPS 3.45 3.45 3.45 0.00 3.00 3.00 3.00 9.74%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.00% 115.00% 115.00% 0.00% 100.00% 100.00% 100.00%
NAPS 1.1730 1.1064 1.0398 1.0383 1.0257 0.9801 0.9935 11.67%
  QoQ % 6.02% 6.41% 0.14% 1.23% 4.65% -1.35% -
  Horiz. % 118.07% 111.36% 104.66% 104.51% 103.24% 98.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.0500 0.7000 0.9000 0.6900 0.7200 0.6000 0.6900 -
P/RPS 0.04 0.04 0.07 0.12 0.03 0.04 0.06 -23.63%
  QoQ % 0.00% -42.86% -41.67% 300.00% -25.00% -33.33% -
  Horiz. % 66.67% 66.67% 116.67% 200.00% 50.00% 66.67% 100.00%
P/EPS 5.92 6.30 19.75 43.95 5.33 6.94 24.56 -61.17%
  QoQ % -6.03% -68.10% -55.06% 724.58% -23.20% -71.74% -
  Horiz. % 24.10% 25.65% 80.42% 178.95% 21.70% 28.26% 100.00%
EY 16.89 15.87 5.06 2.28 18.75 14.42 4.07 157.57%
  QoQ % 6.43% 213.64% 121.93% -87.84% 30.03% 254.30% -
  Horiz. % 414.99% 389.93% 124.32% 56.02% 460.69% 354.30% 100.00%
DY 3.29 4.93 3.83 0.00 4.17 5.00 4.35 -16.95%
  QoQ % -33.27% 28.72% 0.00% 0.00% -16.60% 14.94% -
  Horiz. % 75.63% 113.33% 88.05% 0.00% 95.86% 114.94% 100.00%
P/NAPS 0.90 0.63 0.86 0.66 0.70 0.61 0.70 18.19%
  QoQ % 42.86% -26.74% 30.30% -5.71% 14.75% -12.86% -
  Horiz. % 128.57% 90.00% 122.86% 94.29% 100.00% 87.14% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 25/11/10 20/08/10 21/05/10 09/03/10 25/11/09 26/08/09 -
Price 0.8100 0.9000 0.7000 0.7500 0.6500 0.5300 0.6900 -
P/RPS 0.03 0.05 0.06 0.13 0.03 0.03 0.06 -36.92%
  QoQ % -40.00% -16.67% -53.85% 333.33% 0.00% -50.00% -
  Horiz. % 50.00% 83.33% 100.00% 216.67% 50.00% 50.00% 100.00%
P/EPS 4.57 8.10 15.36 47.77 4.81 6.13 24.56 -67.31%
  QoQ % -43.58% -47.27% -67.85% 893.14% -21.53% -75.04% -
  Horiz. % 18.61% 32.98% 62.54% 194.50% 19.58% 24.96% 100.00%
EY 21.89 12.35 6.51 2.09 20.77 16.32 4.07 206.03%
  QoQ % 77.25% 89.71% 211.48% -89.94% 27.27% 300.98% -
  Horiz. % 537.84% 303.44% 159.95% 51.35% 510.32% 400.98% 100.00%
DY 4.26 3.83 4.93 0.00 4.62 5.66 4.35 -1.38%
  QoQ % 11.23% -22.31% 0.00% 0.00% -18.37% 30.11% -
  Horiz. % 97.93% 88.05% 113.33% 0.00% 106.21% 130.11% 100.00%
P/NAPS 0.69 0.81 0.67 0.72 0.63 0.54 0.70 -0.95%
  QoQ % -14.81% 20.90% -6.94% 14.29% 16.67% -22.86% -
  Horiz. % 98.57% 115.71% 95.71% 102.86% 90.00% 77.14% 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.
 


 

1972 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7550.00 
 KOTRA 1.810.00 
 UCREST 0.1450.00 
 PINEAPP 0.320.00 
 PUC 0.050.00 
 WILLOW 0.510.00 
 POS-C37 0.0450.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.7450.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers