Highlights

[DKSH] QoQ Quarter Result on 2006-12-31 [#4]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 27-Feb-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 31-Dec-2006  [#4]
Profit Trend QoQ -     509.63%    YoY -     -31.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 898,465 810,612 788,556 757,995 753,608 736,609 740,084 13.79%
  QoQ % 10.84% 2.80% 4.03% 0.58% 2.31% -0.47% -
  Horiz. % 121.40% 109.53% 106.55% 102.42% 101.83% 99.53% 100.00%
PBT 5,829 2,927 47 12,784 2,298 -750 2,749 64.97%
  QoQ % 99.15% 6,127.66% -99.63% 456.31% 406.40% -127.28% -
  Horiz. % 212.04% 106.48% 1.71% 465.04% 83.59% -27.28% 100.00%
Tax -2,626 -2,048 -1,011 -2,969 -400 -723 -780 124.46%
  QoQ % -28.22% -102.57% 65.95% -642.25% 44.67% 7.31% -
  Horiz. % 336.67% 262.56% 129.62% 380.64% 51.28% 92.69% 100.00%
NP 3,203 879 -964 9,815 1,898 -1,473 1,969 38.28%
  QoQ % 264.39% 191.18% -109.82% 417.12% 228.85% -174.81% -
  Horiz. % 162.67% 44.64% -48.96% 498.48% 96.39% -74.81% 100.00%
NP to SH 2,298 -122 -1,603 7,913 1,298 -2,065 1,461 35.21%
  QoQ % 1,983.61% 92.39% -120.26% 509.63% 162.86% -241.34% -
  Horiz. % 157.29% -8.35% -109.72% 541.62% 88.84% -141.34% 100.00%
Tax Rate 45.05 % 69.97 % 2,151.06 % 23.22 % 17.41 % - % 28.37 % 36.07%
  QoQ % -35.62% -96.75% 9,163.83% 33.37% 0.00% 0.00% -
  Horiz. % 158.79% 246.63% 7,582.16% 81.85% 61.37% 0.00% 100.00%
Total Cost 895,262 809,733 789,520 748,180 751,710 738,082 738,115 13.72%
  QoQ % 10.56% 2.56% 5.53% -0.47% 1.85% -0.00% -
  Horiz. % 121.29% 109.70% 106.96% 101.36% 101.84% 100.00% 100.00%
Net Worth 145,387 138,637 146,438 147,629 140,358 138,465 143,445 0.90%
  QoQ % 4.87% -5.33% -0.81% 5.18% 1.37% -3.47% -
  Horiz. % 101.35% 96.65% 102.09% 102.92% 97.85% 96.53% 100.00%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 1,525 - - 4,748 1,576 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 201.25% 0.00% -
  Horiz. % 0.00% 96.74% 0.00% 0.00% 301.25% 100.00% -
Div Payout % - % - % - % - % 365.85 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 145,387 138,637 146,438 147,629 140,358 138,465 143,445 0.90%
  QoQ % 4.87% -5.33% -0.81% 5.18% 1.37% -3.47% -
  Horiz. % 101.35% 96.65% 102.09% 102.92% 97.85% 96.53% 100.00%
NOSH 157,397 152,500 157,156 157,589 158,292 157,633 157,096 0.13%
  QoQ % 3.21% -2.96% -0.27% -0.44% 0.42% 0.34% -
  Horiz. % 100.19% 97.07% 100.04% 100.31% 100.76% 100.34% 100.00%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 0.36 % 0.11 % -0.12 % 1.29 % 0.25 % -0.20 % 0.27 % 21.12%
  QoQ % 227.27% 191.67% -109.30% 416.00% 225.00% -174.07% -
  Horiz. % 133.33% 40.74% -44.44% 477.78% 92.59% -74.07% 100.00%
ROE 1.58 % -0.09 % -1.09 % 5.36 % 0.92 % -1.49 % 1.02 % 33.84%
  QoQ % 1,855.56% 91.74% -120.34% 482.61% 161.74% -246.08% -
  Horiz. % 154.90% -8.82% -106.86% 525.49% 90.20% -146.08% 100.00%
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 570.83 531.55 501.76 480.99 476.09 467.29 471.10 13.64%
  QoQ % 7.39% 5.94% 4.32% 1.03% 1.88% -0.81% -
  Horiz. % 121.17% 112.83% 106.51% 102.10% 101.06% 99.19% 100.00%
EPS 1.46 -0.08 -1.02 5.02 0.82 -1.31 0.93 35.04%
  QoQ % 1,925.00% 92.16% -120.32% 512.20% 162.60% -240.86% -
  Horiz. % 156.99% -8.60% -109.68% 539.78% 88.17% -140.86% 100.00%
DPS 0.00 1.00 0.00 0.00 3.00 1.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 200.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 300.00% 100.00% -
NAPS 0.9237 0.9091 0.9318 0.9368 0.8867 0.8784 0.9131 0.77%
  QoQ % 1.61% -2.44% -0.53% 5.65% 0.94% -3.80% -
  Horiz. % 101.16% 99.56% 102.05% 102.60% 97.11% 96.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 569.88 514.16 500.17 480.78 478.00 467.22 469.42 13.79%
  QoQ % 10.84% 2.80% 4.03% 0.58% 2.31% -0.47% -
  Horiz. % 121.40% 109.53% 106.55% 102.42% 101.83% 99.53% 100.00%
EPS 1.46 -0.08 -1.02 5.02 0.82 -1.31 0.93 35.04%
  QoQ % 1,925.00% 92.16% -120.32% 512.20% 162.60% -240.86% -
  Horiz. % 156.99% -8.60% -109.68% 539.78% 88.17% -140.86% 100.00%
DPS 0.00 0.97 0.00 0.00 3.01 1.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 201.00% 0.00% -
  Horiz. % 0.00% 97.00% 0.00% 0.00% 301.00% 100.00% -
NAPS 0.9222 0.8794 0.9288 0.9364 0.8903 0.8783 0.9098 0.91%
  QoQ % 4.87% -5.32% -0.81% 5.18% 1.37% -3.46% -
  Horiz. % 101.36% 96.66% 102.09% 102.92% 97.86% 96.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.7200 0.9000 0.7300 0.6500 0.6700 0.6700 0.6500 -
P/RPS 0.13 0.17 0.15 0.14 0.14 0.14 0.14 -4.82%
  QoQ % -23.53% 13.33% 7.14% 0.00% 0.00% 0.00% -
  Horiz. % 92.86% 121.43% 107.14% 100.00% 100.00% 100.00% 100.00%
P/EPS 49.32 -1,125.00 -71.57 12.94 81.71 -51.15 69.89 -20.72%
  QoQ % 104.38% -1,471.89% -653.09% -84.16% 259.75% -173.19% -
  Horiz. % 70.57% -1,609.67% -102.40% 18.51% 116.91% -73.19% 100.00%
EY 2.03 -0.09 -1.40 7.73 1.22 -1.96 1.43 26.28%
  QoQ % 2,355.56% 93.57% -118.11% 533.61% 162.24% -237.06% -
  Horiz. % 141.96% -6.29% -97.90% 540.56% 85.31% -137.06% 100.00%
DY 0.00 1.11 0.00 0.00 4.48 1.49 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 200.67% 0.00% -
  Horiz. % 0.00% 74.50% 0.00% 0.00% 300.67% 100.00% -
P/NAPS 0.78 0.99 0.78 0.69 0.76 0.76 0.71 6.46%
  QoQ % -21.21% 26.92% 13.04% -9.21% 0.00% 7.04% -
  Horiz. % 109.86% 139.44% 109.86% 97.18% 107.04% 107.04% 100.00%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 29/08/07 22/05/07 27/02/07 28/11/06 30/08/06 29/05/06 -
Price 0.7000 0.7200 0.7000 0.6900 0.6700 0.6200 0.6900 -
P/RPS 0.12 0.14 0.14 0.14 0.14 0.13 0.15 -13.81%
  QoQ % -14.29% 0.00% 0.00% 0.00% 7.69% -13.33% -
  Horiz. % 80.00% 93.33% 93.33% 93.33% 93.33% 86.67% 100.00%
P/EPS 47.95 -900.00 -68.63 13.74 81.71 -47.33 74.19 -25.23%
  QoQ % 105.33% -1,211.38% -599.49% -83.18% 272.64% -163.80% -
  Horiz. % 64.63% -1,213.10% -92.51% 18.52% 110.14% -63.80% 100.00%
EY 2.09 -0.11 -1.46 7.28 1.22 -2.11 1.35 33.79%
  QoQ % 2,000.00% 92.47% -120.05% 496.72% 157.82% -256.30% -
  Horiz. % 154.81% -8.15% -108.15% 539.26% 90.37% -156.30% 100.00%
DY 0.00 1.39 0.00 0.00 4.48 1.61 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 178.26% 0.00% -
  Horiz. % 0.00% 86.34% 0.00% 0.00% 278.26% 100.00% -
P/NAPS 0.76 0.79 0.75 0.74 0.76 0.71 0.76 -
  QoQ % -3.80% 5.33% 1.35% -2.63% 7.04% -6.58% -
  Horiz. % 100.00% 103.95% 98.68% 97.37% 100.00% 93.42% 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
 
 

180  913  552  869 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.30+0.04 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.085-0.005 
 PHB 0.0250.00 
 XOX-WC 0.015+0.01 
 LUSTER 0.19+0.005 
 VIZIONE 0.225-0.045 
 QES 0.36-0.02 
 MTRONIC 0.0950.00 

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