Highlights

[DKSH] QoQ Quarter Result on 2009-09-30 [#3]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 25-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     160.12%    YoY -     1,939.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 951,153 942,942 880,966 906,587 871,503 900,622 873,194 5.88%
  QoQ % 0.87% 7.04% -2.83% 4.03% -3.23% 3.14% -
  Horiz. % 108.93% 107.99% 100.89% 103.82% 99.81% 103.14% 100.00%
PBT 7,901 5,549 12,643 9,698 5,693 2,985 14,642 -33.79%
  QoQ % 42.39% -56.11% 30.37% 70.35% 90.72% -79.61% -
  Horiz. % 53.96% 37.90% 86.35% 66.23% 38.88% 20.39% 100.00%
Tax -2,212 -2,337 -3,441 581 -1,407 -1,593 512 -
  QoQ % 5.35% 32.08% -692.25% 141.29% 11.68% -411.13% -
  Horiz. % -432.03% -456.45% -672.07% 113.48% -274.80% -311.13% 100.00%
NP 5,689 3,212 9,202 10,279 4,286 1,392 15,154 -48.05%
  QoQ % 77.12% -65.09% -10.48% 139.83% 207.90% -90.81% -
  Horiz. % 37.54% 21.20% 60.72% 67.83% 28.28% 9.19% 100.00%
NP to SH 4,649 2,468 7,651 9,198 3,536 901 13,284 -50.43%
  QoQ % 88.37% -67.74% -16.82% 160.12% 292.45% -93.22% -
  Horiz. % 35.00% 18.58% 57.60% 69.24% 26.62% 6.78% 100.00%
Tax Rate 28.00 % 42.12 % 27.22 % -5.99 % 24.71 % 53.37 % -3.50 % -
  QoQ % -33.52% 54.74% 554.42% -124.24% -53.70% 1,624.86% -
  Horiz. % -800.00% -1,203.43% -777.71% 171.14% -706.00% -1,524.86% 100.00%
Total Cost 945,464 939,730 871,764 896,308 867,217 899,230 858,040 6.70%
  QoQ % 0.61% 7.80% -2.74% 3.35% -3.56% 4.80% -
  Horiz. % 110.19% 109.52% 101.60% 104.46% 101.07% 104.80% 100.00%
Net Worth 164,104 163,689 162,295 154,662 156,594 145,740 144,632 8.81%
  QoQ % 0.25% 0.86% 4.94% -1.23% 7.45% 0.77% -
  Horiz. % 113.46% 113.18% 112.21% 106.93% 108.27% 100.77% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 5,440 - - 4,733 4,735 - - -
  QoQ % 0.00% 0.00% 0.00% -0.06% 0.00% 0.00% -
  Horiz. % 114.88% 0.00% 0.00% 99.94% 100.00% - -
Div Payout % 117.02 % - % - % 51.46 % 133.93 % - % - % -
  QoQ % 0.00% 0.00% 0.00% -61.58% 0.00% 0.00% -
  Horiz. % 87.37% 0.00% 0.00% 38.42% 100.00% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 164,104 163,689 162,295 154,662 156,594 145,740 144,632 8.81%
  QoQ % 0.25% 0.86% 4.94% -1.23% 7.45% 0.77% -
  Horiz. % 113.46% 113.18% 112.21% 106.93% 108.27% 100.77% 100.00%
NOSH 157,687 157,197 157,752 157,770 157,857 158,070 157,637 0.02%
  QoQ % 0.31% -0.35% -0.01% -0.06% -0.13% 0.27% -
  Horiz. % 100.03% 99.72% 100.07% 100.08% 100.14% 100.27% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 0.60 % 0.34 % 1.04 % 1.13 % 0.49 % 0.15 % 1.74 % -50.92%
  QoQ % 76.47% -67.31% -7.96% 130.61% 226.67% -91.38% -
  Horiz. % 34.48% 19.54% 59.77% 64.94% 28.16% 8.62% 100.00%
ROE 2.83 % 1.51 % 4.71 % 5.95 % 2.26 % 0.62 % 9.18 % -54.46%
  QoQ % 87.42% -67.94% -20.84% 163.27% 264.52% -93.25% -
  Horiz. % 30.83% 16.45% 51.31% 64.81% 24.62% 6.75% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 603.19 599.85 558.45 574.63 552.08 569.76 553.93 5.86%
  QoQ % 0.56% 7.41% -2.82% 4.08% -3.10% 2.86% -
  Horiz. % 108.89% 108.29% 100.82% 103.74% 99.67% 102.86% 100.00%
EPS 2.94 1.57 4.85 5.83 2.24 0.57 8.43 -50.55%
  QoQ % 87.26% -67.63% -16.81% 160.27% 292.98% -93.24% -
  Horiz. % 34.88% 18.62% 57.53% 69.16% 26.57% 6.76% 100.00%
DPS 3.45 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. % 115.00% 0.00% 0.00% 100.00% 100.00% - -
NAPS 1.0407 1.0413 1.0288 0.9803 0.9920 0.9220 0.9175 8.79%
  QoQ % -0.06% 1.22% 4.95% -1.18% 7.59% 0.49% -
  Horiz. % 113.43% 113.49% 112.13% 106.84% 108.12% 100.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 603.30 598.09 558.78 575.03 552.78 571.25 553.85 5.88%
  QoQ % 0.87% 7.03% -2.83% 4.03% -3.23% 3.14% -
  Horiz. % 108.93% 107.99% 100.89% 103.82% 99.81% 103.14% 100.00%
EPS 2.95 1.57 4.85 5.83 2.24 0.57 8.43 -50.44%
  QoQ % 87.90% -67.63% -16.81% 160.27% 292.98% -93.24% -
  Horiz. % 34.99% 18.62% 57.53% 69.16% 26.57% 6.76% 100.00%
DPS 3.45 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. % 115.00% 0.00% 0.00% 100.00% 100.00% - -
NAPS 1.0409 1.0383 1.0294 0.9810 0.9933 0.9244 0.9174 8.81%
  QoQ % 0.25% 0.86% 4.93% -1.24% 7.45% 0.76% -
  Horiz. % 113.46% 113.18% 112.21% 106.93% 108.27% 100.76% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.9000 0.6900 0.7200 0.6000 0.6900 0.5000 0.4700 -
P/RPS 0.15 0.12 0.13 0.10 0.12 0.09 0.08 52.23%
  QoQ % 25.00% -7.69% 30.00% -16.67% 33.33% 12.50% -
  Horiz. % 187.50% 150.00% 162.50% 125.00% 150.00% 112.50% 100.00%
P/EPS 30.53 43.95 14.85 10.29 30.80 87.72 5.58 211.47%
  QoQ % -30.53% 195.96% 44.31% -66.59% -64.89% 1,472.04% -
  Horiz. % 547.13% 787.63% 266.13% 184.41% 551.97% 1,572.04% 100.00%
EY 3.28 2.28 6.74 9.72 3.25 1.14 17.93 -67.87%
  QoQ % 43.86% -66.17% -30.66% 199.08% 185.09% -93.64% -
  Horiz. % 18.29% 12.72% 37.59% 54.21% 18.13% 6.36% 100.00%
DY 3.83 0.00 0.00 5.00 4.35 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 14.94% 0.00% 0.00% -
  Horiz. % 88.05% 0.00% 0.00% 114.94% 100.00% - -
P/NAPS 0.86 0.66 0.70 0.61 0.70 0.54 0.51 41.81%
  QoQ % 30.30% -5.71% 14.75% -12.86% 29.63% 5.88% -
  Horiz. % 168.63% 129.41% 137.25% 119.61% 137.25% 105.88% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 20/08/10 21/05/10 09/03/10 25/11/09 26/08/09 27/05/09 25/02/09 -
Price 0.7000 0.7500 0.6500 0.5300 0.6900 0.6500 0.7700 -
P/RPS 0.12 0.13 0.12 0.09 0.12 0.11 0.14 -9.79%
  QoQ % -7.69% 8.33% 33.33% -25.00% 9.09% -21.43% -
  Horiz. % 85.71% 92.86% 85.71% 64.29% 85.71% 78.57% 100.00%
P/EPS 23.74 47.77 13.40 9.09 30.80 114.04 9.14 89.28%
  QoQ % -50.30% 256.49% 47.41% -70.49% -72.99% 1,147.70% -
  Horiz. % 259.74% 522.65% 146.61% 99.45% 336.98% 1,247.70% 100.00%
EY 4.21 2.09 7.46 11.00 3.25 0.88 10.94 -47.19%
  QoQ % 101.44% -71.98% -32.18% 238.46% 269.32% -91.96% -
  Horiz. % 38.48% 19.10% 68.19% 100.55% 29.71% 8.04% 100.00%
DY 4.93 0.00 0.00 5.66 4.35 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 30.11% 0.00% 0.00% -
  Horiz. % 113.33% 0.00% 0.00% 130.11% 100.00% - -
P/NAPS 0.67 0.72 0.63 0.54 0.70 0.70 0.84 -14.03%
  QoQ % -6.94% 14.29% 16.67% -22.86% 0.00% -16.67% -
  Horiz. % 79.76% 85.71% 75.00% 64.29% 83.33% 83.33% 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
 
 

463  397  654  880 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20-0.01 
 BIOHLDG 0.365+0.01 
 ASIABIO-OR 0.02+0.005 
 XOX 0.105-0.005 
 AEM 0.185+0.01 
 PARKSON 0.165+0.005 
 SANICHI 0.0650.00 
 PHB-WB 0.020.00 
 TDM 0.32+0.015 
 ARMADA 0.315-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS