Highlights

[DKSH] QoQ Quarter Result on 2009-06-30 [#2]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 26-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     292.45%    YoY -     707.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 942,942 880,966 906,587 871,503 900,622 873,194 923,857 1.37%
  QoQ % 7.04% -2.83% 4.03% -3.23% 3.14% -5.48% -
  Horiz. % 102.07% 95.36% 98.13% 94.33% 97.49% 94.52% 100.00%
PBT 5,549 12,643 9,698 5,693 2,985 14,642 4,462 15.66%
  QoQ % -56.11% 30.37% 70.35% 90.72% -79.61% 228.15% -
  Horiz. % 124.36% 283.35% 217.35% 127.59% 66.90% 328.15% 100.00%
Tax -2,337 -3,441 581 -1,407 -1,593 512 -2,810 -11.57%
  QoQ % 32.08% -692.25% 141.29% 11.68% -411.13% 118.22% -
  Horiz. % 83.17% 122.46% -20.68% 50.07% 56.69% -18.22% 100.00%
NP 3,212 9,202 10,279 4,286 1,392 15,154 1,652 55.84%
  QoQ % -65.09% -10.48% 139.83% 207.90% -90.81% 817.31% -
  Horiz. % 194.43% 557.02% 622.22% 259.44% 84.26% 917.31% 100.00%
NP to SH 2,468 7,651 9,198 3,536 901 13,284 451 210.86%
  QoQ % -67.74% -16.82% 160.12% 292.45% -93.22% 2,845.45% -
  Horiz. % 547.23% 1,696.45% 2,039.47% 784.04% 199.78% 2,945.45% 100.00%
Tax Rate 42.12 % 27.22 % -5.99 % 24.71 % 53.37 % -3.50 % 62.98 % -23.54%
  QoQ % 54.74% 554.42% -124.24% -53.70% 1,624.86% -105.56% -
  Horiz. % 66.88% 43.22% -9.51% 39.23% 84.74% -5.56% 100.00%
Total Cost 939,730 871,764 896,308 867,217 899,230 858,040 922,205 1.26%
  QoQ % 7.80% -2.74% 3.35% -3.56% 4.80% -6.96% -
  Horiz. % 101.90% 94.53% 97.19% 94.04% 97.51% 93.04% 100.00%
Net Worth 163,689 162,295 154,662 156,594 145,740 144,632 129,405 16.98%
  QoQ % 0.86% 4.94% -1.23% 7.45% 0.77% 11.77% -
  Horiz. % 126.49% 125.42% 119.52% 121.01% 112.62% 111.77% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - 4,733 4,735 - - 4,665 -
  QoQ % 0.00% 0.00% -0.06% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 101.45% 101.50% 0.00% 0.00% 100.00%
Div Payout % - % - % 51.46 % 133.93 % - % - % 1,034.48 % -
  QoQ % 0.00% 0.00% -61.58% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 4.97% 12.95% 0.00% 0.00% 100.00%
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 163,689 162,295 154,662 156,594 145,740 144,632 129,405 16.98%
  QoQ % 0.86% 4.94% -1.23% 7.45% 0.77% 11.77% -
  Horiz. % 126.49% 125.42% 119.52% 121.01% 112.62% 111.77% 100.00%
NOSH 157,197 157,752 157,770 157,857 158,070 157,637 155,517 0.72%
  QoQ % -0.35% -0.01% -0.06% -0.13% 0.27% 1.36% -
  Horiz. % 101.08% 101.44% 101.45% 101.50% 101.64% 101.36% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 0.34 % 1.04 % 1.13 % 0.49 % 0.15 % 1.74 % 0.18 % 52.86%
  QoQ % -67.31% -7.96% 130.61% 226.67% -91.38% 866.67% -
  Horiz. % 188.89% 577.78% 627.78% 272.22% 83.33% 966.67% 100.00%
ROE 1.51 % 4.71 % 5.95 % 2.26 % 0.62 % 9.18 % 0.35 % 165.25%
  QoQ % -67.94% -20.84% 163.27% 264.52% -93.25% 2,522.86% -
  Horiz. % 431.43% 1,345.71% 1,700.00% 645.71% 177.14% 2,622.86% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 599.85 558.45 574.63 552.08 569.76 553.93 594.05 0.65%
  QoQ % 7.41% -2.82% 4.08% -3.10% 2.86% -6.75% -
  Horiz. % 100.98% 94.01% 96.73% 92.93% 95.91% 93.25% 100.00%
EPS 1.57 4.85 5.83 2.24 0.57 8.43 0.29 208.64%
  QoQ % -67.63% -16.81% 160.27% 292.98% -93.24% 2,806.90% -
  Horiz. % 541.38% 1,672.41% 2,010.34% 772.41% 196.55% 2,906.90% 100.00%
DPS 0.00 0.00 3.00 3.00 0.00 0.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% 0.00% 0.00% 100.00%
NAPS 1.0413 1.0288 0.9803 0.9920 0.9220 0.9175 0.8321 16.14%
  QoQ % 1.22% 4.95% -1.18% 7.59% 0.49% 10.26% -
  Horiz. % 125.14% 123.64% 117.81% 119.22% 110.80% 110.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 598.09 558.78 575.03 552.78 571.25 553.85 585.99 1.37%
  QoQ % 7.03% -2.83% 4.03% -3.23% 3.14% -5.48% -
  Horiz. % 102.06% 95.36% 98.13% 94.33% 97.48% 94.52% 100.00%
EPS 1.57 4.85 5.83 2.24 0.57 8.43 0.29 208.64%
  QoQ % -67.63% -16.81% 160.27% 292.98% -93.24% 2,806.90% -
  Horiz. % 541.38% 1,672.41% 2,010.34% 772.41% 196.55% 2,906.90% 100.00%
DPS 0.00 0.00 3.00 3.00 0.00 0.00 2.96 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 101.35% 101.35% 0.00% 0.00% 100.00%
NAPS 1.0383 1.0294 0.9810 0.9933 0.9244 0.9174 0.8208 16.98%
  QoQ % 0.86% 4.93% -1.24% 7.45% 0.76% 11.77% -
  Horiz. % 126.50% 125.41% 119.52% 121.02% 112.62% 111.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.6900 0.7200 0.6000 0.6900 0.5000 0.4700 0.6000 -
P/RPS 0.12 0.13 0.10 0.12 0.09 0.08 0.10 12.94%
  QoQ % -7.69% 30.00% -16.67% 33.33% 12.50% -20.00% -
  Horiz. % 120.00% 130.00% 100.00% 120.00% 90.00% 80.00% 100.00%
P/EPS 43.95 14.85 10.29 30.80 87.72 5.58 206.90 -64.43%
  QoQ % 195.96% 44.31% -66.59% -64.89% 1,472.04% -97.30% -
  Horiz. % 21.24% 7.18% 4.97% 14.89% 42.40% 2.70% 100.00%
EY 2.28 6.74 9.72 3.25 1.14 17.93 0.48 182.84%
  QoQ % -66.17% -30.66% 199.08% 185.09% -93.64% 3,635.42% -
  Horiz. % 475.00% 1,404.17% 2,025.00% 677.08% 237.50% 3,735.42% 100.00%
DY 0.00 0.00 5.00 4.35 0.00 0.00 5.00 -
  QoQ % 0.00% 0.00% 14.94% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 87.00% 0.00% 0.00% 100.00%
P/NAPS 0.66 0.70 0.61 0.70 0.54 0.51 0.72 -5.64%
  QoQ % -5.71% 14.75% -12.86% 29.63% 5.88% -29.17% -
  Horiz. % 91.67% 97.22% 84.72% 97.22% 75.00% 70.83% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 21/05/10 09/03/10 25/11/09 26/08/09 27/05/09 25/02/09 27/11/08 -
Price 0.7500 0.6500 0.5300 0.6900 0.6500 0.7700 0.3500 -
P/RPS 0.13 0.12 0.09 0.12 0.11 0.14 0.06 67.52%
  QoQ % 8.33% 33.33% -25.00% 9.09% -21.43% 133.33% -
  Horiz. % 216.67% 200.00% 150.00% 200.00% 183.33% 233.33% 100.00%
P/EPS 47.77 13.40 9.09 30.80 114.04 9.14 120.69 -46.12%
  QoQ % 256.49% 47.41% -70.49% -72.99% 1,147.70% -92.43% -
  Horiz. % 39.58% 11.10% 7.53% 25.52% 94.49% 7.57% 100.00%
EY 2.09 7.46 11.00 3.25 0.88 10.94 0.83 85.19%
  QoQ % -71.98% -32.18% 238.46% 269.32% -91.96% 1,218.07% -
  Horiz. % 251.81% 898.80% 1,325.30% 391.57% 106.02% 1,318.07% 100.00%
DY 0.00 0.00 5.66 4.35 0.00 0.00 8.57 -
  QoQ % 0.00% 0.00% 30.11% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 66.04% 50.76% 0.00% 0.00% 100.00%
P/NAPS 0.72 0.63 0.54 0.70 0.70 0.84 0.42 43.28%
  QoQ % 14.29% 16.67% -22.86% 0.00% -16.67% 100.00% -
  Horiz. % 171.43% 150.00% 128.57% 166.67% 166.67% 200.00% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers