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 - 157,650
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.
 


FEATURED EVENT
 

312  373  527  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3050.00 
 ARMADA 0.235-0.01 
 TATGIAP 0.095-0.005 
 PWORTH 0.045-0.005 
 SEACERA 0.33-0.02 
 HSI-H4Y 0.295+0.055 
 HSI-C3W 0.295-0.01 
 SAPNRG-WA 0.100.00 
 SUMATEC 0.010.00 
 HIBISCS 1.07+0.01 

SPONSORED POSTS

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