Highlights

[DKSH] QoQ Quarter Result on 2004-12-31 [#4]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 02-Mar-2005
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2004
Quarter 31-Dec-2004  [#4]
Profit Trend QoQ -     456.21%    YoY -     188.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 732,884 780,453 790,573 751,277 709,525 647,491 660,365 7.19%
  QoQ % -6.10% -1.28% 5.23% 5.88% 9.58% -1.95% -
  Horiz. % 110.98% 118.19% 119.72% 113.77% 107.44% 98.05% 100.00%
PBT 4,077 6,148 3,149 9,742 4,485 818 1,868 68.18%
  QoQ % -33.69% 95.24% -67.68% 117.21% 448.29% -56.21% -
  Horiz. % 218.25% 329.12% 168.58% 521.52% 240.10% 43.79% 100.00%
Tax -2,153 -1,721 -1,395 -381 -2,802 -154 -469 175.96%
  QoQ % -25.10% -23.37% -266.14% 86.40% -1,719.48% 67.16% -
  Horiz. % 459.06% 366.95% 297.44% 81.24% 597.44% 32.84% 100.00%
NP 1,924 4,427 1,754 9,361 1,683 664 1,399 23.64%
  QoQ % -56.54% 152.39% -81.26% 456.21% 153.46% -52.54% -
  Horiz. % 137.53% 316.44% 125.38% 669.12% 120.30% 47.46% 100.00%
NP to SH 1,231 4,016 1,754 9,361 1,683 664 1,399 -8.17%
  QoQ % -69.35% 128.96% -81.26% 456.21% 153.46% -52.54% -
  Horiz. % 87.99% 287.06% 125.38% 669.12% 120.30% 47.46% 100.00%
Tax Rate 52.81 % 27.99 % 44.30 % 3.91 % 62.47 % 18.83 % 25.11 % 64.08%
  QoQ % 88.67% -36.82% 1,032.99% -93.74% 231.76% -25.01% -
  Horiz. % 210.31% 111.47% 176.42% 15.57% 248.79% 74.99% 100.00%
Total Cost 730,960 776,026 788,819 741,916 707,842 646,827 658,966 7.15%
  QoQ % -5.81% -1.62% 6.32% 4.81% 9.43% -1.84% -
  Horiz. % 110.93% 117.76% 119.71% 112.59% 107.42% 98.16% 100.00%
Net Worth 126,729 126,370 122,779 101,539 39,831 42,977 42,176 108.09%
  QoQ % 0.28% 2.92% 20.92% 154.92% -7.32% 1.90% -
  Horiz. % 300.47% 299.62% 291.11% 240.75% 94.44% 101.90% 100.00%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 1,578 1,574 - - - 829 - -
  QoQ % 0.21% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 190.15% 189.75% 0.00% 0.00% 0.00% 100.00% -
Div Payout % 128.21 % 39.22 % - % - % - % 125.00 % - % -
  QoQ % 226.90% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 102.57% 31.38% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 126,729 126,370 122,779 101,539 39,831 42,977 42,176 108.09%
  QoQ % 0.28% 2.92% 20.92% 154.92% -7.32% 1.90% -
  Horiz. % 300.47% 299.62% 291.11% 240.75% 94.44% 101.90% 100.00%
NOSH 157,820 157,490 158,018 132,592 82,500 82,999 82,781 53.69%
  QoQ % 0.21% -0.33% 19.18% 60.72% -0.60% 0.26% -
  Horiz. % 190.65% 190.25% 190.89% 160.17% 99.66% 100.26% 100.00%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 0.26 % 0.57 % 0.22 % 1.25 % 0.24 % 0.10 % 0.21 % 15.29%
  QoQ % -54.39% 159.09% -82.40% 420.83% 140.00% -52.38% -
  Horiz. % 123.81% 271.43% 104.76% 595.24% 114.29% 47.62% 100.00%
ROE 0.97 % 3.18 % 1.43 % 9.22 % 4.23 % 1.54 % 3.32 % -55.94%
  QoQ % -69.50% 122.38% -84.49% 117.97% 174.68% -53.61% -
  Horiz. % 29.22% 95.78% 43.07% 277.71% 127.41% 46.39% 100.00%
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 464.38 495.56 500.31 566.61 860.03 780.11 797.72 -30.26%
  QoQ % -6.29% -0.95% -11.70% -34.12% 10.24% -2.21% -
  Horiz. % 58.21% 62.12% 62.72% 71.03% 107.81% 97.79% 100.00%
EPS 0.78 2.55 1.11 7.06 2.04 0.80 1.69 -40.25%
  QoQ % -69.41% 129.73% -84.28% 246.08% 155.00% -52.66% -
  Horiz. % 46.15% 150.89% 65.68% 417.75% 120.71% 47.34% 100.00%
DPS 1.00 1.00 0.00 0.00 0.00 1.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.8030 0.8024 0.7770 0.7658 0.4828 0.5178 0.5095 35.39%
  QoQ % 0.07% 3.27% 1.46% 58.62% -6.76% 1.63% -
  Horiz. % 157.61% 157.49% 152.50% 150.30% 94.76% 101.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 464.86 495.03 501.45 476.52 450.04 410.69 418.86 7.19%
  QoQ % -6.09% -1.28% 5.23% 5.88% 9.58% -1.95% -
  Horiz. % 110.98% 118.19% 119.72% 113.77% 107.44% 98.05% 100.00%
EPS 0.78 2.55 1.11 5.94 1.07 0.42 0.89 -8.41%
  QoQ % -69.41% 129.73% -81.31% 455.14% 154.76% -52.81% -
  Horiz. % 87.64% 286.52% 124.72% 667.42% 120.22% 47.19% 100.00%
DPS 1.00 1.00 0.00 0.00 0.00 0.53 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 188.68% 188.68% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.8038 0.8015 0.7788 0.6440 0.2526 0.2726 0.2675 108.09%
  QoQ % 0.29% 2.91% 20.93% 154.95% -7.34% 1.91% -
  Horiz. % 300.49% 299.63% 291.14% 240.75% 94.43% 101.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.7000 0.8000 0.8700 0.7900 0.8400 0.9000 0.9500 -
P/RPS 0.15 0.16 0.17 0.14 0.10 0.12 0.12 16.02%
  QoQ % -6.25% -5.88% 21.43% 40.00% -16.67% 0.00% -
  Horiz. % 125.00% 133.33% 141.67% 116.67% 83.33% 100.00% 100.00%
P/EPS 89.74 31.37 78.38 11.19 41.18 112.50 56.21 36.56%
  QoQ % 186.07% -59.98% 600.45% -72.83% -63.40% 100.14% -
  Horiz. % 159.65% 55.81% 139.44% 19.91% 73.26% 200.14% 100.00%
EY 1.11 3.19 1.28 8.94 2.43 0.89 1.78 -26.99%
  QoQ % -65.20% 149.22% -85.68% 267.90% 173.03% -50.00% -
  Horiz. % 62.36% 179.21% 71.91% 502.25% 136.52% 50.00% 100.00%
DY 1.43 1.25 0.00 0.00 0.00 1.11 0.00 -
  QoQ % 14.40% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 128.83% 112.61% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.87 1.00 1.12 1.03 1.74 1.74 1.86 -39.72%
  QoQ % -13.00% -10.71% 8.74% -40.80% 0.00% -6.45% -
  Horiz. % 46.77% 53.76% 60.22% 55.38% 93.55% 93.55% 100.00%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 26/08/05 26/05/05 02/03/05 29/11/04 27/08/04 25/05/04 -
Price 0.7900 0.7400 0.8400 0.8600 0.8300 0.7100 0.9600 -
P/RPS 0.17 0.15 0.17 0.15 0.10 0.09 0.12 26.11%
  QoQ % 13.33% -11.76% 13.33% 50.00% 11.11% -25.00% -
  Horiz. % 141.67% 125.00% 141.67% 125.00% 83.33% 75.00% 100.00%
P/EPS 101.28 29.02 75.68 12.18 40.69 88.75 56.80 46.99%
  QoQ % 249.00% -61.65% 521.35% -70.07% -54.15% 56.25% -
  Horiz. % 178.31% 51.09% 133.24% 21.44% 71.64% 156.25% 100.00%
EY 0.99 3.45 1.32 8.21 2.46 1.13 1.76 -31.83%
  QoQ % -71.30% 161.36% -83.92% 233.74% 117.70% -35.80% -
  Horiz. % 56.25% 196.02% 75.00% 466.48% 139.77% 64.20% 100.00%
DY 1.27 1.35 0.00 0.00 0.00 1.41 0.00 -
  QoQ % -5.93% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 90.07% 95.74% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.98 0.92 1.08 1.12 1.72 1.37 1.88 -35.20%
  QoQ % 6.52% -14.81% -3.57% -34.88% 25.55% -27.13% -
  Horiz. % 52.13% 48.94% 57.45% 59.57% 91.49% 72.87% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

438  558  583 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.07-0.01 
 GFM-WC 0.165+0.035 
 ASIAPAC-WB 0.095+0.05 
 KGROUP 0.045-0.005 
 DNEX-WD 0.315+0.025 
 DNEX 0.64+0.025 
 ASIAPAC 0.165+0.02 
 MINETEC 0.205+0.005 
 GOCEAN 0.060.00 
 GFM 0.34+0.025 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS