Highlights

[DKSH] QoQ Quarter Result on 2010-06-30 [#2]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 20-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     88.37%    YoY -     31.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,071,312 987,895 985,620 951,153 942,942 880,966 906,587 11.78%
  QoQ % 8.44% 0.23% 3.62% 0.87% 7.04% -2.83% -
  Horiz. % 118.17% 108.97% 108.72% 104.92% 104.01% 97.17% 100.00%
PBT 15,937 17,411 14,695 7,901 5,549 12,643 9,698 39.30%
  QoQ % -8.47% 18.48% 85.99% 42.39% -56.11% 30.37% -
  Horiz. % 164.33% 179.53% 151.53% 81.47% 57.22% 130.37% 100.00%
Tax -4,288 -5,537 -3,497 -2,212 -2,337 -3,441 581 -
  QoQ % 22.56% -58.34% -58.09% 5.35% 32.08% -692.25% -
  Horiz. % -738.04% -953.01% -601.89% -380.72% -402.24% -592.25% 100.00%
NP 11,649 11,874 11,198 5,689 3,212 9,202 10,279 8.71%
  QoQ % -1.89% 6.04% 96.84% 77.12% -65.09% -10.48% -
  Horiz. % 113.33% 115.52% 108.94% 55.35% 31.25% 89.52% 100.00%
NP to SH 10,615 10,445 10,340 4,649 2,468 7,651 9,198 10.03%
  QoQ % 1.63% 1.02% 122.41% 88.37% -67.74% -16.82% -
  Horiz. % 115.41% 113.56% 112.42% 50.54% 26.83% 83.18% 100.00%
Tax Rate 26.91 % 31.80 % 23.80 % 28.00 % 42.12 % 27.22 % -5.99 % -
  QoQ % -15.38% 33.61% -15.00% -33.52% 54.74% 554.42% -
  Horiz. % -449.25% -530.88% -397.33% -467.45% -703.17% -454.42% 100.00%
Total Cost 1,059,663 976,021 974,422 945,464 939,730 871,764 896,308 11.82%
  QoQ % 8.57% 0.16% 3.06% 0.61% 7.80% -2.74% -
  Horiz. % 118.23% 108.89% 108.72% 105.48% 104.84% 97.26% 100.00%
Net Worth 195,728 184,998 174,531 164,104 163,689 162,295 154,662 17.02%
  QoQ % 5.80% 6.00% 6.35% 0.25% 0.86% 4.94% -
  Horiz. % 126.55% 119.61% 112.85% 106.11% 105.84% 104.94% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - 5,442 5,440 - - 4,733 -
  QoQ % 0.00% 0.00% 0.04% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 114.98% 114.94% 0.00% 0.00% 100.00%
Div Payout % - % - % 52.63 % 117.02 % - % - % 51.46 % -
  QoQ % 0.00% 0.00% -55.02% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 102.27% 227.40% 0.00% 0.00% 100.00%
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 195,728 184,998 174,531 164,104 163,689 162,295 154,662 17.02%
  QoQ % 5.80% 6.00% 6.35% 0.25% 0.86% 4.94% -
  Horiz. % 126.55% 119.61% 112.85% 106.11% 105.84% 104.94% 100.00%
NOSH 157,769 157,740 157,747 157,687 157,197 157,752 157,770 -0.00%
  QoQ % 0.02% -0.00% 0.04% 0.31% -0.35% -0.01% -
  Horiz. % 100.00% 99.98% 99.99% 99.95% 99.64% 99.99% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 1.09 % 1.20 % 1.14 % 0.60 % 0.34 % 1.04 % 1.13 % -2.38%
  QoQ % -9.17% 5.26% 90.00% 76.47% -67.31% -7.96% -
  Horiz. % 96.46% 106.19% 100.88% 53.10% 30.09% 92.04% 100.00%
ROE 5.42 % 5.65 % 5.92 % 2.83 % 1.51 % 4.71 % 5.95 % -6.04%
  QoQ % -4.07% -4.56% 109.19% 87.42% -67.94% -20.84% -
  Horiz. % 91.09% 94.96% 99.50% 47.56% 25.38% 79.16% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 679.04 626.28 624.81 603.19 599.85 558.45 574.63 11.78%
  QoQ % 8.42% 0.24% 3.58% 0.56% 7.41% -2.82% -
  Horiz. % 118.17% 108.99% 108.73% 104.97% 104.39% 97.18% 100.00%
EPS 6.73 6.63 6.56 2.94 1.57 4.85 5.83 10.05%
  QoQ % 1.51% 1.07% 123.13% 87.26% -67.63% -16.81% -
  Horiz. % 115.44% 113.72% 112.52% 50.43% 26.93% 83.19% 100.00%
DPS 0.00 0.00 3.45 3.45 0.00 0.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 115.00% 115.00% 0.00% 0.00% 100.00%
NAPS 1.2406 1.1728 1.1064 1.0407 1.0413 1.0288 0.9803 17.02%
  QoQ % 5.78% 6.00% 6.31% -0.06% 1.22% 4.95% -
  Horiz. % 126.55% 119.64% 112.86% 106.16% 106.22% 104.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 679.52 626.61 625.16 603.30 598.09 558.78 575.03 11.79%
  QoQ % 8.44% 0.23% 3.62% 0.87% 7.03% -2.83% -
  Horiz. % 118.17% 108.97% 108.72% 104.92% 104.01% 97.17% 100.00%
EPS 6.73 6.63 6.56 2.95 1.57 4.85 5.83 10.05%
  QoQ % 1.51% 1.07% 122.37% 87.90% -67.63% -16.81% -
  Horiz. % 115.44% 113.72% 112.52% 50.60% 26.93% 83.19% 100.00%
DPS 0.00 0.00 3.45 3.45 0.00 0.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 115.00% 115.00% 0.00% 0.00% 100.00%
NAPS 1.2415 1.1734 1.1070 1.0409 1.0383 1.0294 0.9810 17.02%
  QoQ % 5.80% 6.00% 6.35% 0.25% 0.86% 4.93% -
  Horiz. % 126.55% 119.61% 112.84% 106.11% 105.84% 104.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.9500 1.0500 0.7000 0.9000 0.6900 0.7200 0.6000 -
P/RPS 0.14 0.17 0.11 0.15 0.12 0.13 0.10 25.17%
  QoQ % -17.65% 54.55% -26.67% 25.00% -7.69% 30.00% -
  Horiz. % 140.00% 170.00% 110.00% 150.00% 120.00% 130.00% 100.00%
P/EPS 14.12 15.86 10.68 30.53 43.95 14.85 10.29 23.51%
  QoQ % -10.97% 48.50% -65.02% -30.53% 195.96% 44.31% -
  Horiz. % 137.22% 154.13% 103.79% 296.70% 427.11% 144.31% 100.00%
EY 7.08 6.31 9.36 3.28 2.28 6.74 9.72 -19.06%
  QoQ % 12.20% -32.59% 185.37% 43.86% -66.17% -30.66% -
  Horiz. % 72.84% 64.92% 96.30% 33.74% 23.46% 69.34% 100.00%
DY 0.00 0.00 4.93 3.83 0.00 0.00 5.00 -
  QoQ % 0.00% 0.00% 28.72% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 98.60% 76.60% 0.00% 0.00% 100.00%
P/NAPS 0.77 0.90 0.63 0.86 0.66 0.70 0.61 16.82%
  QoQ % -14.44% 42.86% -26.74% 30.30% -5.71% 14.75% -
  Horiz. % 126.23% 147.54% 103.28% 140.98% 108.20% 114.75% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 19/05/11 25/02/11 25/11/10 20/08/10 21/05/10 09/03/10 25/11/09 -
Price 1.2500 0.8100 0.9000 0.7000 0.7500 0.6500 0.5300 -
P/RPS 0.18 0.13 0.14 0.12 0.13 0.12 0.09 58.81%
  QoQ % 38.46% -7.14% 16.67% -7.69% 8.33% 33.33% -
  Horiz. % 200.00% 144.44% 155.56% 133.33% 144.44% 133.33% 100.00%
P/EPS 18.58 12.23 13.73 23.74 47.77 13.40 9.09 61.13%
  QoQ % 51.92% -10.92% -42.17% -50.30% 256.49% 47.41% -
  Horiz. % 204.40% 134.54% 151.05% 261.17% 525.52% 147.41% 100.00%
EY 5.38 8.17 7.28 4.21 2.09 7.46 11.00 -37.95%
  QoQ % -34.15% 12.23% 72.92% 101.44% -71.98% -32.18% -
  Horiz. % 48.91% 74.27% 66.18% 38.27% 19.00% 67.82% 100.00%
DY 0.00 0.00 3.83 4.93 0.00 0.00 5.66 -
  QoQ % 0.00% 0.00% -22.31% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 67.67% 87.10% 0.00% 0.00% 100.00%
P/NAPS 1.01 0.69 0.81 0.67 0.72 0.63 0.54 51.86%
  QoQ % 46.38% -14.81% 20.90% -6.94% 14.29% 16.67% -
  Horiz. % 187.04% 127.78% 150.00% 124.07% 133.33% 116.67% 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