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.
 


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
 
 

654  231  427  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.015+0.005 
 SAPNRG 0.11+0.005 
 HIBISCS 0.535+0.025 
 ARMADA 0.185+0.01 
 MINETEC 0.20+0.005 
 VELESTO 0.17+0.005 
 NETX 0.015+0.005 
 GAMUDA-WE 0.12+0.045 
 DBE 0.03+0.005 
 JAKS 1.01+0.125 

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