Highlights

[DKSH] QoQ Quarter Result on 2011-06-30 [#2]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 26-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     11.38%    YoY -     154.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 1,123,702 1,042,787 1,091,536 1,055,114 1,071,312 987,895 985,620 9.13%
  QoQ % 7.76% -4.47% 3.45% -1.51% 8.44% 0.23% -
  Horiz. % 114.01% 105.80% 110.75% 107.05% 108.69% 100.23% 100.00%
PBT 16,461 17,244 16,289 18,217 15,937 17,411 14,695 7.85%
  QoQ % -4.54% 5.86% -10.58% 14.31% -8.47% 18.48% -
  Horiz. % 112.02% 117.35% 110.85% 123.97% 108.45% 118.48% 100.00%
Tax -4,744 -5,050 -4,361 -5,116 -4,288 -5,537 -3,497 22.52%
  QoQ % 6.06% -15.80% 14.76% -19.31% 22.56% -58.34% -
  Horiz. % 135.66% 144.41% 124.71% 146.30% 122.62% 158.34% 100.00%
NP 11,717 12,194 11,928 13,101 11,649 11,874 11,198 3.06%
  QoQ % -3.91% 2.23% -8.95% 12.46% -1.89% 6.04% -
  Horiz. % 104.63% 108.89% 106.52% 116.99% 104.03% 106.04% 100.00%
NP to SH 10,955 11,191 10,469 11,823 10,615 10,445 10,340 3.92%
  QoQ % -2.11% 6.90% -11.45% 11.38% 1.63% 1.02% -
  Horiz. % 105.95% 108.23% 101.25% 114.34% 102.66% 101.02% 100.00%
Tax Rate 28.82 % 29.29 % 26.77 % 28.08 % 26.91 % 31.80 % 23.80 % 13.60%
  QoQ % -1.60% 9.41% -4.67% 4.35% -15.38% 33.61% -
  Horiz. % 121.09% 123.07% 112.48% 117.98% 113.07% 133.61% 100.00%
Total Cost 1,111,985 1,030,593 1,079,608 1,042,013 1,059,663 976,021 974,422 9.19%
  QoQ % 7.90% -4.54% 3.61% -1.67% 8.57% 0.16% -
  Horiz. % 114.12% 105.76% 110.79% 106.94% 108.75% 100.16% 100.00%
Net Worth 240,034 229,078 210,919 200,358 195,728 184,998 174,531 23.65%
  QoQ % 4.78% 8.61% 5.27% 2.37% 5.80% 6.00% -
  Horiz. % 137.53% 131.25% 120.85% 114.80% 112.15% 106.00% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - 7,094 7,093 - - 5,442 -
  QoQ % 0.00% 0.00% 0.02% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 130.35% 130.33% 0.00% 0.00% 100.00%
Div Payout % - % - % 67.76 % 59.99 % - % - % 52.63 % -
  QoQ % 0.00% 0.00% 12.95% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 128.75% 113.98% 0.00% 0.00% 100.00%
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 240,034 229,078 210,919 200,358 195,728 184,998 174,531 23.65%
  QoQ % 4.78% 8.61% 5.27% 2.37% 5.80% 6.00% -
  Horiz. % 137.53% 131.25% 120.85% 114.80% 112.15% 106.00% 100.00%
NOSH 157,658 157,605 157,649 157,625 157,769 157,740 157,747 -0.04%
  QoQ % 0.03% -0.03% 0.02% -0.09% 0.02% -0.00% -
  Horiz. % 99.94% 99.91% 99.94% 99.92% 100.01% 100.00% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 1.04 % 1.17 % 1.09 % 1.24 % 1.09 % 1.20 % 1.14 % -5.93%
  QoQ % -11.11% 7.34% -12.10% 13.76% -9.17% 5.26% -
  Horiz. % 91.23% 102.63% 95.61% 108.77% 95.61% 105.26% 100.00%
ROE 4.56 % 4.89 % 4.96 % 5.90 % 5.42 % 5.65 % 5.92 % -15.96%
  QoQ % -6.75% -1.41% -15.93% 8.86% -4.07% -4.56% -
  Horiz. % 77.03% 82.60% 83.78% 99.66% 91.55% 95.44% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 712.75 661.65 692.38 669.38 679.04 626.28 624.81 9.17%
  QoQ % 7.72% -4.44% 3.44% -1.42% 8.42% 0.24% -
  Horiz. % 114.07% 105.90% 110.81% 107.13% 108.68% 100.24% 100.00%
EPS 6.95 7.10 6.64 7.50 6.73 6.63 6.56 3.92%
  QoQ % -2.11% 6.93% -11.47% 11.44% 1.51% 1.07% -
  Horiz. % 105.95% 108.23% 101.22% 114.33% 102.59% 101.07% 100.00%
DPS 0.00 0.00 4.50 4.50 0.00 0.00 3.45 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 130.43% 130.43% 0.00% 0.00% 100.00%
NAPS 1.5225 1.4535 1.3379 1.2711 1.2406 1.1728 1.1064 23.69%
  QoQ % 4.75% 8.64% 5.26% 2.46% 5.78% 6.00% -
  Horiz. % 137.61% 131.37% 120.92% 114.89% 112.13% 106.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,650
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 712.75 661.42 692.34 669.24 679.52 626.61 625.16 9.13%
  QoQ % 7.76% -4.47% 3.45% -1.51% 8.44% 0.23% -
  Horiz. % 114.01% 105.80% 110.75% 107.05% 108.70% 100.23% 100.00%
EPS 6.95 7.10 6.64 7.50 6.73 6.63 6.56 3.92%
  QoQ % -2.11% 6.93% -11.47% 11.44% 1.51% 1.07% -
  Horiz. % 105.95% 108.23% 101.22% 114.33% 102.59% 101.07% 100.00%
DPS 0.00 0.00 4.50 4.50 0.00 0.00 3.45 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 130.43% 130.43% 0.00% 0.00% 100.00%
NAPS 1.5225 1.4530 1.3378 1.2708 1.2415 1.1734 1.1070 23.65%
  QoQ % 4.78% 8.61% 5.27% 2.36% 5.80% 6.00% -
  Horiz. % 137.53% 131.26% 120.85% 114.80% 112.15% 106.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.9500 1.5600 1.4600 1.4700 0.9500 1.0500 0.7000 -
P/RPS 0.27 0.24 0.21 0.22 0.14 0.17 0.11 81.86%
  QoQ % 12.50% 14.29% -4.55% 57.14% -17.65% 54.55% -
  Horiz. % 245.45% 218.18% 190.91% 200.00% 127.27% 154.55% 100.00%
P/EPS 28.06 21.97 21.99 19.60 14.12 15.86 10.68 90.29%
  QoQ % 27.72% -0.09% 12.19% 38.81% -10.97% 48.50% -
  Horiz. % 262.73% 205.71% 205.90% 183.52% 132.21% 148.50% 100.00%
EY 3.56 4.55 4.55 5.10 7.08 6.31 9.36 -47.47%
  QoQ % -21.76% 0.00% -10.78% -27.97% 12.20% -32.59% -
  Horiz. % 38.03% 48.61% 48.61% 54.49% 75.64% 67.41% 100.00%
DY 0.00 0.00 3.08 3.06 0.00 0.00 4.93 -
  QoQ % 0.00% 0.00% 0.65% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 62.47% 62.07% 0.00% 0.00% 100.00%
P/NAPS 1.28 1.07 1.09 1.16 0.77 0.90 0.63 60.35%
  QoQ % 19.63% -1.83% -6.03% 50.65% -14.44% 42.86% -
  Horiz. % 203.17% 169.84% 173.02% 184.13% 122.22% 142.86% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 25/05/12 24/02/12 29/11/11 26/08/11 19/05/11 25/02/11 25/11/10 -
Price 1.9100 1.8600 2.0600 1.4600 1.2500 0.8100 0.9000 -
P/RPS 0.27 0.28 0.30 0.22 0.18 0.13 0.14 54.88%
  QoQ % -3.57% -6.67% 36.36% 22.22% 38.46% -7.14% -
  Horiz. % 192.86% 200.00% 214.29% 157.14% 128.57% 92.86% 100.00%
P/EPS 27.49 26.19 31.02 19.46 18.58 12.23 13.73 58.79%
  QoQ % 4.96% -15.57% 59.40% 4.74% 51.92% -10.92% -
  Horiz. % 200.22% 190.75% 225.93% 141.73% 135.32% 89.08% 100.00%
EY 3.64 3.82 3.22 5.14 5.38 8.17 7.28 -36.98%
  QoQ % -4.71% 18.63% -37.35% -4.46% -34.15% 12.23% -
  Horiz. % 50.00% 52.47% 44.23% 70.60% 73.90% 112.23% 100.00%
DY 0.00 0.00 2.18 3.08 0.00 0.00 3.83 -
  QoQ % 0.00% 0.00% -29.22% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 56.92% 80.42% 0.00% 0.00% 100.00%
P/NAPS 1.25 1.28 1.54 1.15 1.01 0.69 0.81 33.51%
  QoQ % -2.34% -16.88% 33.91% 13.86% 46.38% -14.81% -
  Horiz. % 154.32% 158.02% 190.12% 141.98% 124.69% 85.19% 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.
 


FEATURED EVENT
 

623  227  472  824 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.325+0.015 
 SAPNRG-WA 0.105+0.005 
 HIBISCS 1.08+0.03 
 HSI-H4Y 0.18-0.02 
 ARMADA 0.225+0.01 
 VS 1.00+0.07 
 HSI-C3W 0.41+0.025 
 ECONBHD 0.51+0.035 
 HSI-H6F 0.395-0.02 
 MRCB 0.82+0.035 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers