Highlights

[DKSH] QoQ Quarter Result on 2008-09-30 [#3]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 27-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     177.49%    YoY -     -80.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 871,503 900,622 873,194 923,857 917,914 907,621 874,134 -0.20%
  QoQ % -3.23% 3.14% -5.48% 0.65% 1.13% 3.83% -
  Horiz. % 99.70% 103.03% 99.89% 105.69% 105.01% 103.83% 100.00%
PBT 5,693 2,985 14,642 4,462 139 -9,532 1,792 116.26%
  QoQ % 90.72% -79.61% 228.15% 3,110.07% 101.46% -631.92% -
  Horiz. % 317.69% 166.57% 817.08% 249.00% 7.76% -531.92% 100.00%
Tax -1,407 -1,593 512 -2,810 13 -1,687 96 -
  QoQ % 11.68% -411.13% 118.22% -21,715.38% 100.77% -1,857.29% -
  Horiz. % -1,465.62% -1,659.38% 533.33% -2,927.08% 13.54% -1,757.29% 100.00%
NP 4,286 1,392 15,154 1,652 152 -11,219 1,888 72.82%
  QoQ % 207.90% -90.81% 817.31% 986.84% 101.35% -694.23% -
  Horiz. % 227.01% 73.73% 802.65% 87.50% 8.05% -594.23% 100.00%
NP to SH 3,536 901 13,284 451 -582 -12,097 873 154.31%
  QoQ % 292.45% -93.22% 2,845.45% 177.49% 95.19% -1,485.68% -
  Horiz. % 405.04% 103.21% 1,521.65% 51.66% -66.67% -1,385.68% 100.00%
Tax Rate 24.71 % 53.37 % -3.50 % 62.98 % -9.35 % - % -5.36 % -
  QoQ % -53.70% 1,624.86% -105.56% 773.58% 0.00% 0.00% -
  Horiz. % -461.01% -995.71% 65.30% -1,175.00% 174.44% 0.00% 100.00%
Total Cost 867,217 899,230 858,040 922,205 917,762 918,840 872,246 -0.39%
  QoQ % -3.56% 4.80% -6.96% 0.48% -0.12% 5.34% -
  Horiz. % 99.42% 103.09% 98.37% 105.73% 105.22% 105.34% 100.00%
Net Worth 156,594 145,740 144,632 129,405 130,430 134,864 147,902 3.88%
  QoQ % 7.45% 0.77% 11.77% -0.79% -3.29% -8.81% -
  Horiz. % 105.88% 98.54% 97.79% 87.49% 88.19% 91.19% 100.00%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 4,735 - - 4,665 4,718 - - -
  QoQ % 0.00% 0.00% 0.00% -1.13% 0.00% 0.00% -
  Horiz. % 100.36% 0.00% 0.00% 98.87% 100.00% - -
Div Payout % 133.93 % - % - % 1,034.48 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 12.95% 0.00% 0.00% 100.00% - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 156,594 145,740 144,632 129,405 130,430 134,864 147,902 3.88%
  QoQ % 7.45% 0.77% 11.77% -0.79% -3.29% -8.81% -
  Horiz. % 105.88% 98.54% 97.79% 87.49% 88.19% 91.19% 100.00%
NOSH 157,857 158,070 157,637 155,517 157,297 157,718 158,727 -0.37%
  QoQ % -0.13% 0.27% 1.36% -1.13% -0.27% -0.64% -
  Horiz. % 99.45% 99.59% 99.31% 97.98% 99.10% 99.36% 100.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 0.49 % 0.15 % 1.74 % 0.18 % 0.02 % -1.24 % 0.22 % 70.63%
  QoQ % 226.67% -91.38% 866.67% 800.00% 101.61% -663.64% -
  Horiz. % 222.73% 68.18% 790.91% 81.82% 9.09% -563.64% 100.00%
ROE 2.26 % 0.62 % 9.18 % 0.35 % -0.45 % -8.97 % 0.59 % 145.02%
  QoQ % 264.52% -93.25% 2,522.86% 177.78% 94.98% -1,620.34% -
  Horiz. % 383.05% 105.08% 1,555.93% 59.32% -76.27% -1,520.34% 100.00%
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 552.08 569.76 553.93 594.05 583.55 575.47 550.71 0.17%
  QoQ % -3.10% 2.86% -6.75% 1.80% 1.40% 4.50% -
  Horiz. % 100.25% 103.46% 100.58% 107.87% 105.96% 104.50% 100.00%
EPS 2.24 0.57 8.43 0.29 -0.37 -7.67 0.55 155.25%
  QoQ % 292.98% -93.24% 2,806.90% 178.38% 95.18% -1,494.55% -
  Horiz. % 407.27% 103.64% 1,532.73% 52.73% -67.27% -1,394.55% 100.00%
DPS 3.00 0.00 0.00 3.00 3.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 100.00% 100.00% - -
NAPS 0.9920 0.9220 0.9175 0.8321 0.8292 0.8551 0.9318 4.27%
  QoQ % 7.59% 0.49% 10.26% 0.35% -3.03% -8.23% -
  Horiz. % 106.46% 98.95% 98.47% 89.30% 88.99% 91.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 552.78 571.25 553.85 585.99 582.22 575.69 554.45 -0.20%
  QoQ % -3.23% 3.14% -5.48% 0.65% 1.13% 3.83% -
  Horiz. % 99.70% 103.03% 99.89% 105.69% 105.01% 103.83% 100.00%
EPS 2.24 0.57 8.43 0.29 -0.37 -7.67 0.55 155.25%
  QoQ % 292.98% -93.24% 2,806.90% 178.38% 95.18% -1,494.55% -
  Horiz. % 407.27% 103.64% 1,532.73% 52.73% -67.27% -1,394.55% 100.00%
DPS 3.00 0.00 0.00 2.96 2.99 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -1.00% 0.00% 0.00% -
  Horiz. % 100.33% 0.00% 0.00% 99.00% 100.00% - -
NAPS 0.9933 0.9244 0.9174 0.8208 0.8273 0.8554 0.9381 3.89%
  QoQ % 7.45% 0.76% 11.77% -0.79% -3.29% -8.82% -
  Horiz. % 105.88% 98.54% 97.79% 87.50% 88.19% 91.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.6900 0.5000 0.4700 0.6000 0.5200 0.6500 0.6800 -
P/RPS 0.12 0.09 0.08 0.10 0.09 0.11 0.12 -
  QoQ % 33.33% 12.50% -20.00% 11.11% -18.18% -8.33% -
  Horiz. % 100.00% 75.00% 66.67% 83.33% 75.00% 91.67% 100.00%
P/EPS 30.80 87.72 5.58 206.90 -140.54 -8.47 123.64 -60.44%
  QoQ % -64.89% 1,472.04% -97.30% 247.22% -1,559.27% -106.85% -
  Horiz. % 24.91% 70.95% 4.51% 167.34% -113.67% -6.85% 100.00%
EY 3.25 1.14 17.93 0.48 -0.71 -11.80 0.81 152.72%
  QoQ % 185.09% -93.64% 3,635.42% 167.61% 93.98% -1,556.79% -
  Horiz. % 401.23% 140.74% 2,213.58% 59.26% -87.65% -1,456.79% 100.00%
DY 4.35 0.00 0.00 5.00 5.77 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -13.34% 0.00% 0.00% -
  Horiz. % 75.39% 0.00% 0.00% 86.66% 100.00% - -
P/NAPS 0.70 0.54 0.51 0.72 0.63 0.76 0.73 -2.76%
  QoQ % 29.63% 5.88% -29.17% 14.29% -17.11% 4.11% -
  Horiz. % 95.89% 73.97% 69.86% 98.63% 86.30% 104.11% 100.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 27/05/09 25/02/09 27/11/08 28/08/08 29/05/08 28/02/08 -
Price 0.6900 0.6500 0.7700 0.3500 0.6200 0.6500 0.6500 -
P/RPS 0.12 0.11 0.14 0.06 0.11 0.11 0.12 -
  QoQ % 9.09% -21.43% 133.33% -45.45% 0.00% -8.33% -
  Horiz. % 100.00% 91.67% 116.67% 50.00% 91.67% 91.67% 100.00%
P/EPS 30.80 114.04 9.14 120.69 -167.57 -8.47 118.18 -59.23%
  QoQ % -72.99% 1,147.70% -92.43% 172.02% -1,878.39% -107.17% -
  Horiz. % 26.06% 96.50% 7.73% 102.12% -141.79% -7.17% 100.00%
EY 3.25 0.88 10.94 0.83 -0.60 -11.80 0.85 144.72%
  QoQ % 269.32% -91.96% 1,218.07% 238.33% 94.92% -1,488.24% -
  Horiz. % 382.35% 103.53% 1,287.06% 97.65% -70.59% -1,388.24% 100.00%
DY 4.35 0.00 0.00 8.57 4.84 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 77.07% 0.00% 0.00% -
  Horiz. % 89.88% 0.00% 0.00% 177.07% 100.00% - -
P/NAPS 0.70 0.70 0.84 0.42 0.75 0.76 0.70 -
  QoQ % 0.00% -16.67% 100.00% -44.00% -1.32% 8.57% -
  Horiz. % 100.00% 100.00% 120.00% 60.00% 107.14% 108.57% 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.
 


 

216  172  564  1344 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.515+0.025 
 DGB 0.17+0.005 
 ISTONE 0.205-0.02 
 HSI-H8F 0.405-0.015 
 IFCAMSC 0.545+0.015 
 HSI-C7K 0.34+0.005 
 SAPNRG-WA 0.135+0.005 
 VELESTO 0.385+0.005 
 EKOVEST 0.775+0.005 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
3. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
4. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
5. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
6. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
7. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
8. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
Partners & Brokers