Highlights

[DKSH] QoQ Quarter Result on 2005-12-31 [#4]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 27-Feb-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2005
Quarter 31-Dec-2005  [#4]
Profit Trend QoQ -     843.05%    YoY -     24.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 753,608 736,609 740,084 723,705 732,884 780,453 790,573 -3.14%
  QoQ % 2.31% -0.47% 2.26% -1.25% -6.10% -1.28% -
  Horiz. % 95.32% 93.17% 93.61% 91.54% 92.70% 98.72% 100.00%
PBT 2,298 -750 2,749 14,631 4,077 6,148 3,149 -18.93%
  QoQ % 406.40% -127.28% -81.21% 258.87% -33.69% 95.24% -
  Horiz. % 72.98% -23.82% 87.30% 464.62% 129.47% 195.24% 100.00%
Tax -400 -723 -780 -2,060 -2,153 -1,721 -1,395 -56.48%
  QoQ % 44.67% 7.31% 62.14% 4.32% -25.10% -23.37% -
  Horiz. % 28.67% 51.83% 55.91% 147.67% 154.34% 123.37% 100.00%
NP 1,898 -1,473 1,969 12,571 1,924 4,427 1,754 5.40%
  QoQ % 228.85% -174.81% -84.34% 553.38% -56.54% 152.39% -
  Horiz. % 108.21% -83.98% 112.26% 716.70% 109.69% 252.39% 100.00%
NP to SH 1,298 -2,065 1,461 11,609 1,231 4,016 1,754 -18.17%
  QoQ % 162.86% -241.34% -87.41% 843.05% -69.35% 128.96% -
  Horiz. % 74.00% -117.73% 83.30% 661.86% 70.18% 228.96% 100.00%
Tax Rate 17.41 % - % 28.37 % 14.08 % 52.81 % 27.99 % 44.30 % -46.32%
  QoQ % 0.00% 0.00% 101.49% -73.34% 88.67% -36.82% -
  Horiz. % 39.30% 0.00% 64.04% 31.78% 119.21% 63.18% 100.00%
Total Cost 751,710 738,082 738,115 711,134 730,960 776,026 788,819 -3.16%
  QoQ % 1.85% -0.00% 3.79% -2.71% -5.81% -1.62% -
  Horiz. % 95.30% 93.57% 93.57% 90.15% 92.67% 98.38% 100.00%
Net Worth 140,358 138,465 143,445 148,551 126,729 126,370 122,779 9.32%
  QoQ % 1.37% -3.47% -3.44% 17.22% 0.28% 2.92% -
  Horiz. % 114.32% 112.78% 116.83% 120.99% 103.22% 102.92% 100.00%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 4,748 1,576 - - 1,578 1,574 - -
  QoQ % 201.25% 0.00% 0.00% 0.00% 0.21% 0.00% -
  Horiz. % 301.53% 100.09% 0.00% 0.00% 100.21% 100.00% -
Div Payout % 365.85 % - % - % - % 128.21 % 39.22 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 226.90% 0.00% -
  Horiz. % 932.81% 0.00% 0.00% 0.00% 326.90% 100.00% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 140,358 138,465 143,445 148,551 126,729 126,370 122,779 9.32%
  QoQ % 1.37% -3.47% -3.44% 17.22% 0.28% 2.92% -
  Horiz. % 114.32% 112.78% 116.83% 120.99% 103.22% 102.92% 100.00%
NOSH 158,292 157,633 157,096 157,730 157,820 157,490 158,018 0.12%
  QoQ % 0.42% 0.34% -0.40% -0.06% 0.21% -0.33% -
  Horiz. % 100.17% 99.76% 99.42% 99.82% 99.88% 99.67% 100.00%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 0.25 % -0.20 % 0.27 % 1.74 % 0.26 % 0.57 % 0.22 % 8.89%
  QoQ % 225.00% -174.07% -84.48% 569.23% -54.39% 159.09% -
  Horiz. % 113.64% -90.91% 122.73% 790.91% 118.18% 259.09% 100.00%
ROE 0.92 % -1.49 % 1.02 % 7.81 % 0.97 % 3.18 % 1.43 % -25.46%
  QoQ % 161.74% -246.08% -86.94% 705.15% -69.50% 122.38% -
  Horiz. % 64.34% -104.20% 71.33% 546.15% 67.83% 222.38% 100.00%
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 476.09 467.29 471.10 458.82 464.38 495.56 500.31 -3.25%
  QoQ % 1.88% -0.81% 2.68% -1.20% -6.29% -0.95% -
  Horiz. % 95.16% 93.40% 94.16% 91.71% 92.82% 99.05% 100.00%
EPS 0.82 -1.31 0.93 7.36 0.78 2.55 1.11 -18.27%
  QoQ % 162.60% -240.86% -87.36% 843.59% -69.41% 129.73% -
  Horiz. % 73.87% -118.02% 83.78% 663.06% 70.27% 229.73% 100.00%
DPS 3.00 1.00 0.00 0.00 1.00 1.00 0.00 -
  QoQ % 200.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% 100.00% 0.00% 0.00% 100.00% 100.00% -
NAPS 0.8867 0.8784 0.9131 0.9418 0.8030 0.8024 0.7770 9.19%
  QoQ % 0.94% -3.80% -3.05% 17.29% 0.07% 3.27% -
  Horiz. % 114.12% 113.05% 117.52% 121.21% 103.35% 103.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 478.00 467.22 469.42 459.03 464.86 495.03 501.45 -3.14%
  QoQ % 2.31% -0.47% 2.26% -1.25% -6.09% -1.28% -
  Horiz. % 95.32% 93.17% 93.61% 91.54% 92.70% 98.72% 100.00%
EPS 0.82 -1.31 0.93 7.36 0.78 2.55 1.11 -18.27%
  QoQ % 162.60% -240.86% -87.36% 843.59% -69.41% 129.73% -
  Horiz. % 73.87% -118.02% 83.78% 663.06% 70.27% 229.73% 100.00%
DPS 3.01 1.00 0.00 0.00 1.00 1.00 0.00 -
  QoQ % 201.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 301.00% 100.00% 0.00% 0.00% 100.00% 100.00% -
NAPS 0.8903 0.8783 0.9098 0.9422 0.8038 0.8015 0.7788 9.32%
  QoQ % 1.37% -3.46% -3.44% 17.22% 0.29% 2.91% -
  Horiz. % 114.32% 112.78% 116.82% 120.98% 103.21% 102.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.6700 0.6700 0.6500 0.7100 0.7000 0.8000 0.8700 -
P/RPS 0.14 0.14 0.14 0.15 0.15 0.16 0.17 -12.13%
  QoQ % 0.00% 0.00% -6.67% 0.00% -6.25% -5.88% -
  Horiz. % 82.35% 82.35% 82.35% 88.24% 88.24% 94.12% 100.00%
P/EPS 81.71 -51.15 69.89 9.65 89.74 31.37 78.38 2.81%
  QoQ % 259.75% -173.19% 624.25% -89.25% 186.07% -59.98% -
  Horiz. % 104.25% -65.26% 89.17% 12.31% 114.49% 40.02% 100.00%
EY 1.22 -1.96 1.43 10.37 1.11 3.19 1.28 -3.15%
  QoQ % 162.24% -237.06% -86.21% 834.23% -65.20% 149.22% -
  Horiz. % 95.31% -153.13% 111.72% 810.16% 86.72% 249.22% 100.00%
DY 4.48 1.49 0.00 0.00 1.43 1.25 0.00 -
  QoQ % 200.67% 0.00% 0.00% 0.00% 14.40% 0.00% -
  Horiz. % 358.40% 119.20% 0.00% 0.00% 114.40% 100.00% -
P/NAPS 0.76 0.76 0.71 0.75 0.87 1.00 1.12 -22.76%
  QoQ % 0.00% 7.04% -5.33% -13.79% -13.00% -10.71% -
  Horiz. % 67.86% 67.86% 63.39% 66.96% 77.68% 89.29% 100.00%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 30/08/06 29/05/06 27/02/06 25/11/05 26/08/05 26/05/05 -
Price 0.6700 0.6200 0.6900 0.6500 0.7900 0.7400 0.8400 -
P/RPS 0.14 0.13 0.15 0.14 0.17 0.15 0.17 -12.13%
  QoQ % 7.69% -13.33% 7.14% -17.65% 13.33% -11.76% -
  Horiz. % 82.35% 76.47% 88.24% 82.35% 100.00% 88.24% 100.00%
P/EPS 81.71 -47.33 74.19 8.83 101.28 29.02 75.68 5.24%
  QoQ % 272.64% -163.80% 740.20% -91.28% 249.00% -61.65% -
  Horiz. % 107.97% -62.54% 98.03% 11.67% 133.83% 38.35% 100.00%
EY 1.22 -2.11 1.35 11.32 0.99 3.45 1.32 -5.11%
  QoQ % 157.82% -256.30% -88.07% 1,043.43% -71.30% 161.36% -
  Horiz. % 92.42% -159.85% 102.27% 857.58% 75.00% 261.36% 100.00%
DY 4.48 1.61 0.00 0.00 1.27 1.35 0.00 -
  QoQ % 178.26% 0.00% 0.00% 0.00% -5.93% 0.00% -
  Horiz. % 331.85% 119.26% 0.00% 0.00% 94.07% 100.00% -
P/NAPS 0.76 0.71 0.76 0.69 0.98 0.92 1.08 -20.87%
  QoQ % 7.04% -6.58% 10.14% -29.59% 6.52% -14.81% -
  Horiz. % 70.37% 65.74% 70.37% 63.89% 90.74% 85.19% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

165  914  555  880 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.29+0.03 
 DNEX-WD 0.055+0.01 
 BIOHLDG 0.295-0.005 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.015+0.01 
 LUSTER 0.19+0.005 
 QES 0.35-0.03 
 VIZIONE 0.225-0.045 
 MTRONIC 0.10+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!

TOP ARTICLES

1. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
5. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
6. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
7. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
8. Top Glove: Allegations of management hypocrisy and lack of integrity By LHL save malaysia!
PARTNERS & BROKERS