Highlights

[DKSH] QoQ Cumulative Quarter Result on 2011-03-31 [#1]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 19-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -62.04%    YoY -     330.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 4,260,749 3,217,962 2,126,426 1,071,312 3,867,610 2,879,715 1,894,095 71.43%
  QoQ % 32.41% 51.33% 98.49% -72.30% 34.31% 52.04% -
  Horiz. % 224.95% 169.89% 112.27% 56.56% 204.19% 152.04% 100.00%
PBT 67,687 50,443 34,154 15,937 45,556 28,145 13,450 192.80%
  QoQ % 34.19% 47.69% 114.31% -65.02% 61.86% 109.26% -
  Horiz. % 503.25% 375.04% 253.93% 118.49% 338.71% 209.26% 100.00%
Tax -18,815 -13,765 -9,404 -4,288 -13,522 -7,985 -4,488 159.32%
  QoQ % -36.69% -46.37% -119.31% 68.29% -69.34% -77.92% -
  Horiz. % 419.23% 306.71% 209.54% 95.54% 301.29% 177.92% 100.00%
NP 48,872 36,678 24,750 11,649 32,034 20,160 8,962 208.86%
  QoQ % 33.25% 48.19% 112.46% -63.64% 58.90% 124.95% -
  Horiz. % 545.32% 409.26% 276.17% 129.98% 357.44% 224.95% 100.00%
NP to SH 44,098 32,907 22,438 10,615 27,963 17,518 7,178 234.33%
  QoQ % 34.01% 46.66% 111.38% -62.04% 59.62% 144.05% -
  Horiz. % 614.35% 458.44% 312.59% 147.88% 389.57% 244.05% 100.00%
Tax Rate 27.80 % 27.29 % 27.53 % 26.91 % 29.68 % 28.37 % 33.37 % -11.43%
  QoQ % 1.87% -0.87% 2.30% -9.33% 4.62% -14.98% -
  Horiz. % 83.31% 81.78% 82.50% 80.64% 88.94% 85.02% 100.00%
Total Cost 4,211,877 3,181,284 2,101,676 1,059,663 3,835,576 2,859,555 1,885,133 70.66%
  QoQ % 32.40% 51.37% 98.33% -72.37% 34.13% 51.69% -
  Horiz. % 223.43% 168.76% 111.49% 56.21% 203.46% 151.69% 100.00%
Net Worth 229,139 210,934 200,409 195,728 184,934 174,427 163,927 24.94%
  QoQ % 8.63% 5.25% 2.39% 5.84% 6.02% 6.41% -
  Horiz. % 139.78% 128.68% 122.25% 119.40% 112.81% 106.41% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 7,094 7,094 7,094 - 5,440 5,439 5,434 19.39%
  QoQ % -0.01% -0.00% 0.00% 0.00% 0.02% 0.09% -
  Horiz. % 130.54% 130.55% 130.56% 0.00% 100.11% 100.09% 100.00%
Div Payout % 16.09 % 21.56 % 31.62 % - % 19.45 % 31.05 % 75.71 % -64.29%
  QoQ % -25.37% -31.82% 0.00% 0.00% -37.36% -58.99% -
  Horiz. % 21.25% 28.48% 41.76% 0.00% 25.69% 41.01% 100.00%
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 229,139 210,934 200,409 195,728 184,934 174,427 163,927 24.94%
  QoQ % 8.63% 5.25% 2.39% 5.84% 6.02% 6.41% -
  Horiz. % 139.78% 128.68% 122.25% 119.40% 112.81% 106.41% 100.00%
NOSH 157,646 157,660 157,665 157,769 157,686 157,653 157,516 0.05%
  QoQ % -0.01% -0.00% -0.07% 0.05% 0.02% 0.09% -
  Horiz. % 100.08% 100.09% 100.09% 100.16% 100.11% 100.09% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 1.15 % 1.14 % 1.16 % 1.09 % 0.83 % 0.70 % 0.47 % 81.28%
  QoQ % 0.88% -1.72% 6.42% 31.33% 18.57% 48.94% -
  Horiz. % 244.68% 242.55% 246.81% 231.91% 176.60% 148.94% 100.00%
ROE 19.25 % 15.60 % 11.20 % 5.42 % 15.12 % 10.04 % 4.38 % 167.59%
  QoQ % 23.40% 39.29% 106.64% -64.15% 50.60% 129.22% -
  Horiz. % 439.50% 356.16% 255.71% 123.74% 345.21% 229.22% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 2,702.72 2,041.07 1,348.69 679.04 2,452.73 1,826.61 1,202.47 71.33%
  QoQ % 32.42% 51.34% 98.62% -72.31% 34.28% 51.90% -
  Horiz. % 224.76% 169.74% 112.16% 56.47% 203.97% 151.90% 100.00%
EPS 27.97 20.87 14.23 6.73 17.72 11.11 4.51 236.43%
  QoQ % 34.02% 46.66% 111.44% -62.02% 59.50% 146.34% -
  Horiz. % 620.18% 462.75% 315.52% 149.22% 392.90% 246.34% 100.00%
DPS 4.50 4.50 4.50 0.00 3.45 3.45 3.45 19.32%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 130.43% 130.43% 130.43% 0.00% 100.00% 100.00% 100.00%
NAPS 1.4535 1.3379 1.2711 1.2406 1.1728 1.1064 1.0407 24.87%
  QoQ % 8.64% 5.26% 2.46% 5.78% 6.00% 6.31% -
  Horiz. % 139.67% 128.56% 122.14% 119.21% 112.69% 106.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 2,702.53 2,041.10 1,348.76 679.52 2,453.16 1,826.56 1,201.39 71.43%
  QoQ % 32.41% 51.33% 98.49% -72.30% 34.30% 52.04% -
  Horiz. % 224.95% 169.89% 112.27% 56.56% 204.19% 152.04% 100.00%
EPS 27.97 20.87 14.23 6.73 17.74 11.11 4.55 234.47%
  QoQ % 34.02% 46.66% 111.44% -62.06% 59.68% 144.18% -
  Horiz. % 614.73% 458.68% 312.75% 147.91% 389.89% 244.18% 100.00%
DPS 4.50 4.50 4.50 0.00 3.45 3.45 3.45 19.32%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 130.43% 130.43% 130.43% 0.00% 100.00% 100.00% 100.00%
NAPS 1.4534 1.3379 1.2712 1.2415 1.1730 1.1064 1.0398 24.94%
  QoQ % 8.63% 5.25% 2.39% 5.84% 6.02% 6.41% -
  Horiz. % 139.78% 128.67% 122.25% 119.40% 112.81% 106.41% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.5600 1.4600 1.4700 0.9500 1.0500 0.7000 0.9000 -
P/RPS 0.06 0.07 0.11 0.14 0.04 0.04 0.07 -9.74%
  QoQ % -14.29% -36.36% -21.43% 250.00% 0.00% -42.86% -
  Horiz. % 85.71% 100.00% 157.14% 200.00% 57.14% 57.14% 100.00%
P/EPS 5.58 7.00 10.33 14.12 5.92 6.30 19.75 -56.84%
  QoQ % -20.29% -32.24% -26.84% 138.51% -6.03% -68.10% -
  Horiz. % 28.25% 35.44% 52.30% 71.49% 29.97% 31.90% 100.00%
EY 17.93 14.30 9.68 7.08 16.89 15.87 5.06 131.89%
  QoQ % 25.38% 47.73% 36.72% -58.08% 6.43% 213.64% -
  Horiz. % 354.35% 282.61% 191.30% 139.92% 333.79% 313.64% 100.00%
DY 2.88 3.08 3.06 0.00 3.29 4.93 3.83 -17.27%
  QoQ % -6.49% 0.65% 0.00% 0.00% -33.27% 28.72% -
  Horiz. % 75.20% 80.42% 79.90% 0.00% 85.90% 128.72% 100.00%
P/NAPS 1.07 1.09 1.16 0.77 0.90 0.63 0.86 15.63%
  QoQ % -1.83% -6.03% 50.65% -14.44% 42.86% -26.74% -
  Horiz. % 124.42% 126.74% 134.88% 89.53% 104.65% 73.26% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 29/11/11 26/08/11 19/05/11 25/02/11 25/11/10 20/08/10 -
Price 1.8600 2.0600 1.4600 1.2500 0.8100 0.9000 0.7000 -
P/RPS 0.07 0.10 0.11 0.18 0.03 0.05 0.06 10.79%
  QoQ % -30.00% -9.09% -38.89% 500.00% -40.00% -16.67% -
  Horiz. % 116.67% 166.67% 183.33% 300.00% 50.00% 83.33% 100.00%
P/EPS 6.65 9.87 10.26 18.58 4.57 8.10 15.36 -42.68%
  QoQ % -32.62% -3.80% -44.78% 306.56% -43.58% -47.27% -
  Horiz. % 43.29% 64.26% 66.80% 120.96% 29.75% 52.73% 100.00%
EY 15.04 10.13 9.75 5.38 21.89 12.35 6.51 74.49%
  QoQ % 48.47% 3.90% 81.23% -75.42% 77.25% 89.71% -
  Horiz. % 231.03% 155.61% 149.77% 82.64% 336.25% 189.71% 100.00%
DY 2.42 2.18 3.08 0.00 4.26 3.83 4.93 -37.69%
  QoQ % 11.01% -29.22% 0.00% 0.00% 11.23% -22.31% -
  Horiz. % 49.09% 44.22% 62.47% 0.00% 86.41% 77.69% 100.00%
P/NAPS 1.28 1.54 1.15 1.01 0.69 0.81 0.67 53.78%
  QoQ % -16.88% 33.91% 13.86% 46.38% -14.81% 20.90% -
  Horiz. % 191.04% 229.85% 171.64% 150.75% 102.99% 120.90% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers