Highlights

[DKSH] QoQ Quarter Result on 2010-09-30 [#3]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 25-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     122.41%    YoY -     12.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,055,114 1,071,312 987,895 985,620 951,153 942,942 880,966 12.82%
  QoQ % -1.51% 8.44% 0.23% 3.62% 0.87% 7.04% -
  Horiz. % 119.77% 121.61% 112.14% 111.88% 107.97% 107.04% 100.00%
PBT 18,217 15,937 17,411 14,695 7,901 5,549 12,643 27.66%
  QoQ % 14.31% -8.47% 18.48% 85.99% 42.39% -56.11% -
  Horiz. % 144.09% 126.05% 137.71% 116.23% 62.49% 43.89% 100.00%
Tax -5,116 -4,288 -5,537 -3,497 -2,212 -2,337 -3,441 30.36%
  QoQ % -19.31% 22.56% -58.34% -58.09% 5.35% 32.08% -
  Horiz. % 148.68% 124.61% 160.91% 101.63% 64.28% 67.92% 100.00%
NP 13,101 11,649 11,874 11,198 5,689 3,212 9,202 26.64%
  QoQ % 12.46% -1.89% 6.04% 96.84% 77.12% -65.09% -
  Horiz. % 142.37% 126.59% 129.04% 121.69% 61.82% 34.91% 100.00%
NP to SH 11,823 10,615 10,445 10,340 4,649 2,468 7,651 33.77%
  QoQ % 11.38% 1.63% 1.02% 122.41% 88.37% -67.74% -
  Horiz. % 154.53% 138.74% 136.52% 135.15% 60.76% 32.26% 100.00%
Tax Rate 28.08 % 26.91 % 31.80 % 23.80 % 28.00 % 42.12 % 27.22 % 2.10%
  QoQ % 4.35% -15.38% 33.61% -15.00% -33.52% 54.74% -
  Horiz. % 103.16% 98.86% 116.83% 87.44% 102.87% 154.74% 100.00%
Total Cost 1,042,013 1,059,663 976,021 974,422 945,464 939,730 871,764 12.67%
  QoQ % -1.67% 8.57% 0.16% 3.06% 0.61% 7.80% -
  Horiz. % 119.53% 121.55% 111.96% 111.78% 108.45% 107.80% 100.00%
Net Worth 200,358 195,728 184,998 174,531 164,104 163,689 162,295 15.12%
  QoQ % 2.37% 5.80% 6.00% 6.35% 0.25% 0.86% -
  Horiz. % 123.45% 120.60% 113.99% 107.54% 101.11% 100.86% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 7,093 - - 5,442 5,440 - - -
  QoQ % 0.00% 0.00% 0.00% 0.04% 0.00% 0.00% -
  Horiz. % 130.38% 0.00% 0.00% 100.04% 100.00% - -
Div Payout % 59.99 % - % - % 52.63 % 117.02 % - % - % -
  QoQ % 0.00% 0.00% 0.00% -55.02% 0.00% 0.00% -
  Horiz. % 51.26% 0.00% 0.00% 44.98% 100.00% - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 200,358 195,728 184,998 174,531 164,104 163,689 162,295 15.12%
  QoQ % 2.37% 5.80% 6.00% 6.35% 0.25% 0.86% -
  Horiz. % 123.45% 120.60% 113.99% 107.54% 101.11% 100.86% 100.00%
NOSH 157,625 157,769 157,740 157,747 157,687 157,197 157,752 -0.05%
  QoQ % -0.09% 0.02% -0.00% 0.04% 0.31% -0.35% -
  Horiz. % 99.92% 100.01% 99.99% 100.00% 99.96% 99.65% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 1.24 % 1.09 % 1.20 % 1.14 % 0.60 % 0.34 % 1.04 % 12.48%
  QoQ % 13.76% -9.17% 5.26% 90.00% 76.47% -67.31% -
  Horiz. % 119.23% 104.81% 115.38% 109.62% 57.69% 32.69% 100.00%
ROE 5.90 % 5.42 % 5.65 % 5.92 % 2.83 % 1.51 % 4.71 % 16.25%
  QoQ % 8.86% -4.07% -4.56% 109.19% 87.42% -67.94% -
  Horiz. % 125.27% 115.07% 119.96% 125.69% 60.08% 32.06% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 669.38 679.04 626.28 624.81 603.19 599.85 558.45 12.88%
  QoQ % -1.42% 8.42% 0.24% 3.58% 0.56% 7.41% -
  Horiz. % 119.86% 121.59% 112.15% 111.88% 108.01% 107.41% 100.00%
EPS 7.50 6.73 6.63 6.56 2.94 1.57 4.85 33.83%
  QoQ % 11.44% 1.51% 1.07% 123.13% 87.26% -67.63% -
  Horiz. % 154.64% 138.76% 136.70% 135.26% 60.62% 32.37% 100.00%
DPS 4.50 0.00 0.00 3.45 3.45 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 130.43% 0.00% 0.00% 100.00% 100.00% - -
NAPS 1.2711 1.2406 1.1728 1.1064 1.0407 1.0413 1.0288 15.19%
  QoQ % 2.46% 5.78% 6.00% 6.31% -0.06% 1.22% -
  Horiz. % 123.55% 120.59% 114.00% 107.54% 101.16% 101.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 669.24 679.52 626.61 625.16 603.30 598.09 558.78 12.82%
  QoQ % -1.51% 8.44% 0.23% 3.62% 0.87% 7.03% -
  Horiz. % 119.77% 121.61% 112.14% 111.88% 107.97% 107.03% 100.00%
EPS 7.50 6.73 6.63 6.56 2.95 1.57 4.85 33.83%
  QoQ % 11.44% 1.51% 1.07% 122.37% 87.90% -67.63% -
  Horiz. % 154.64% 138.76% 136.70% 135.26% 60.82% 32.37% 100.00%
DPS 4.50 0.00 0.00 3.45 3.45 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 130.43% 0.00% 0.00% 100.00% 100.00% - -
NAPS 1.2708 1.2415 1.1734 1.1070 1.0409 1.0383 1.0294 15.12%
  QoQ % 2.36% 5.80% 6.00% 6.35% 0.25% 0.86% -
  Horiz. % 123.45% 120.60% 113.99% 107.54% 101.12% 100.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.4700 0.9500 1.0500 0.7000 0.9000 0.6900 0.7200 -
P/RPS 0.22 0.14 0.17 0.11 0.15 0.12 0.13 42.15%
  QoQ % 57.14% -17.65% 54.55% -26.67% 25.00% -7.69% -
  Horiz. % 169.23% 107.69% 130.77% 84.62% 115.38% 92.31% 100.00%
P/EPS 19.60 14.12 15.86 10.68 30.53 43.95 14.85 20.39%
  QoQ % 38.81% -10.97% 48.50% -65.02% -30.53% 195.96% -
  Horiz. % 131.99% 95.08% 106.80% 71.92% 205.59% 295.96% 100.00%
EY 5.10 7.08 6.31 9.36 3.28 2.28 6.74 -17.01%
  QoQ % -27.97% 12.20% -32.59% 185.37% 43.86% -66.17% -
  Horiz. % 75.67% 105.04% 93.62% 138.87% 48.66% 33.83% 100.00%
DY 3.06 0.00 0.00 4.93 3.83 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 28.72% 0.00% 0.00% -
  Horiz. % 79.90% 0.00% 0.00% 128.72% 100.00% - -
P/NAPS 1.16 0.77 0.90 0.63 0.86 0.66 0.70 40.17%
  QoQ % 50.65% -14.44% 42.86% -26.74% 30.30% -5.71% -
  Horiz. % 165.71% 110.00% 128.57% 90.00% 122.86% 94.29% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 19/05/11 25/02/11 25/11/10 20/08/10 21/05/10 09/03/10 -
Price 1.4600 1.2500 0.8100 0.9000 0.7000 0.7500 0.6500 -
P/RPS 0.22 0.18 0.13 0.14 0.12 0.13 0.12 49.96%
  QoQ % 22.22% 38.46% -7.14% 16.67% -7.69% 8.33% -
  Horiz. % 183.33% 150.00% 108.33% 116.67% 100.00% 108.33% 100.00%
P/EPS 19.46 18.58 12.23 13.73 23.74 47.77 13.40 28.33%
  QoQ % 4.74% 51.92% -10.92% -42.17% -50.30% 256.49% -
  Horiz. % 145.22% 138.66% 91.27% 102.46% 177.16% 356.49% 100.00%
EY 5.14 5.38 8.17 7.28 4.21 2.09 7.46 -22.04%
  QoQ % -4.46% -34.15% 12.23% 72.92% 101.44% -71.98% -
  Horiz. % 68.90% 72.12% 109.52% 97.59% 56.43% 28.02% 100.00%
DY 3.08 0.00 0.00 3.83 4.93 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -22.31% 0.00% 0.00% -
  Horiz. % 62.47% 0.00% 0.00% 77.69% 100.00% - -
P/NAPS 1.15 1.01 0.69 0.81 0.67 0.72 0.63 49.53%
  QoQ % 13.86% 46.38% -14.81% 20.90% -6.94% 14.29% -
  Horiz. % 182.54% 160.32% 109.52% 128.57% 106.35% 114.29% 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.
 


 

352  345  520  800 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.445+0.045 
 VELESTO 0.355+0.025 
 SAPNRG 0.275+0.015 
 VELESTO-WA 0.145+0.02 
 HSI-H8B 0.20+0.025 
 GPACKET-WB 0.325+0.005 
 SAPNRG-WA 0.13+0.01 
 IFCAMSC 0.445+0.01 
 HSI-C7F 0.29-0.045 
 SANICHI 0.0450.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers