Highlights

[DKSH] QoQ Quarter Result on 2009-12-31 [#4]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 09-Mar-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -16.82%    YoY -     -42.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 985,620 951,153 942,942 880,966 906,587 871,503 900,622 6.19%
  QoQ % 3.62% 0.87% 7.04% -2.83% 4.03% -3.23% -
  Horiz. % 109.44% 105.61% 104.70% 97.82% 100.66% 96.77% 100.00%
PBT 14,695 7,901 5,549 12,643 9,698 5,693 2,985 189.11%
  QoQ % 85.99% 42.39% -56.11% 30.37% 70.35% 90.72% -
  Horiz. % 492.29% 264.69% 185.90% 423.55% 324.89% 190.72% 100.00%
Tax -3,497 -2,212 -2,337 -3,441 581 -1,407 -1,593 68.83%
  QoQ % -58.09% 5.35% 32.08% -692.25% 141.29% 11.68% -
  Horiz. % 219.52% 138.86% 146.70% 216.01% -36.47% 88.32% 100.00%
NP 11,198 5,689 3,212 9,202 10,279 4,286 1,392 300.97%
  QoQ % 96.84% 77.12% -65.09% -10.48% 139.83% 207.90% -
  Horiz. % 804.45% 408.69% 230.75% 661.06% 738.43% 307.90% 100.00%
NP to SH 10,340 4,649 2,468 7,651 9,198 3,536 901 408.03%
  QoQ % 122.41% 88.37% -67.74% -16.82% 160.12% 292.45% -
  Horiz. % 1,147.61% 515.98% 273.92% 849.17% 1,020.87% 392.45% 100.00%
Tax Rate 23.80 % 28.00 % 42.12 % 27.22 % -5.99 % 24.71 % 53.37 % -41.60%
  QoQ % -15.00% -33.52% 54.74% 554.42% -124.24% -53.70% -
  Horiz. % 44.59% 52.46% 78.92% 51.00% -11.22% 46.30% 100.00%
Total Cost 974,422 945,464 939,730 871,764 896,308 867,217 899,230 5.49%
  QoQ % 3.06% 0.61% 7.80% -2.74% 3.35% -3.56% -
  Horiz. % 108.36% 105.14% 104.50% 96.95% 99.68% 96.44% 100.00%
Net Worth 174,531 164,104 163,689 162,295 154,662 156,594 145,740 12.76%
  QoQ % 6.35% 0.25% 0.86% 4.94% -1.23% 7.45% -
  Horiz. % 119.75% 112.60% 112.32% 111.36% 106.12% 107.45% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 5,442 5,440 - - 4,733 4,735 - -
  QoQ % 0.04% 0.00% 0.00% 0.00% -0.06% 0.00% -
  Horiz. % 114.92% 114.88% 0.00% 0.00% 99.94% 100.00% -
Div Payout % 52.63 % 117.02 % - % - % 51.46 % 133.93 % - % -
  QoQ % -55.02% 0.00% 0.00% 0.00% -61.58% 0.00% -
  Horiz. % 39.30% 87.37% 0.00% 0.00% 38.42% 100.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 174,531 164,104 163,689 162,295 154,662 156,594 145,740 12.76%
  QoQ % 6.35% 0.25% 0.86% 4.94% -1.23% 7.45% -
  Horiz. % 119.75% 112.60% 112.32% 111.36% 106.12% 107.45% 100.00%
NOSH 157,747 157,687 157,197 157,752 157,770 157,857 158,070 -0.14%
  QoQ % 0.04% 0.31% -0.35% -0.01% -0.06% -0.13% -
  Horiz. % 99.80% 99.76% 99.45% 99.80% 99.81% 99.87% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 1.14 % 0.60 % 0.34 % 1.04 % 1.13 % 0.49 % 0.15 % 286.08%
  QoQ % 90.00% 76.47% -67.31% -7.96% 130.61% 226.67% -
  Horiz. % 760.00% 400.00% 226.67% 693.33% 753.33% 326.67% 100.00%
ROE 5.92 % 2.83 % 1.51 % 4.71 % 5.95 % 2.26 % 0.62 % 349.46%
  QoQ % 109.19% 87.42% -67.94% -20.84% 163.27% 264.52% -
  Horiz. % 954.84% 456.45% 243.55% 759.68% 959.68% 364.52% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 624.81 603.19 599.85 558.45 574.63 552.08 569.76 6.34%
  QoQ % 3.58% 0.56% 7.41% -2.82% 4.08% -3.10% -
  Horiz. % 109.66% 105.87% 105.28% 98.01% 100.85% 96.90% 100.00%
EPS 6.56 2.94 1.57 4.85 5.83 2.24 0.57 408.99%
  QoQ % 123.13% 87.26% -67.63% -16.81% 160.27% 292.98% -
  Horiz. % 1,150.88% 515.79% 275.44% 850.88% 1,022.81% 392.98% 100.00%
DPS 3.45 3.45 0.00 0.00 3.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.00% 115.00% 0.00% 0.00% 100.00% 100.00% -
NAPS 1.1064 1.0407 1.0413 1.0288 0.9803 0.9920 0.9220 12.91%
  QoQ % 6.31% -0.06% 1.22% 4.95% -1.18% 7.59% -
  Horiz. % 120.00% 112.87% 112.94% 111.58% 106.32% 107.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 625.16 603.30 598.09 558.78 575.03 552.78 571.25 6.19%
  QoQ % 3.62% 0.87% 7.03% -2.83% 4.03% -3.23% -
  Horiz. % 109.44% 105.61% 104.70% 97.82% 100.66% 96.77% 100.00%
EPS 6.56 2.95 1.57 4.85 5.83 2.24 0.57 408.99%
  QoQ % 122.37% 87.90% -67.63% -16.81% 160.27% 292.98% -
  Horiz. % 1,150.88% 517.54% 275.44% 850.88% 1,022.81% 392.98% 100.00%
DPS 3.45 3.45 0.00 0.00 3.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.00% 115.00% 0.00% 0.00% 100.00% 100.00% -
NAPS 1.1070 1.0409 1.0383 1.0294 0.9810 0.9933 0.9244 12.76%
  QoQ % 6.35% 0.25% 0.86% 4.93% -1.24% 7.45% -
  Horiz. % 119.75% 112.60% 112.32% 111.36% 106.12% 107.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.7000 0.9000 0.6900 0.7200 0.6000 0.6900 0.5000 -
P/RPS 0.11 0.15 0.12 0.13 0.10 0.12 0.09 14.30%
  QoQ % -26.67% 25.00% -7.69% 30.00% -16.67% 33.33% -
  Horiz. % 122.22% 166.67% 133.33% 144.44% 111.11% 133.33% 100.00%
P/EPS 10.68 30.53 43.95 14.85 10.29 30.80 87.72 -75.40%
  QoQ % -65.02% -30.53% 195.96% 44.31% -66.59% -64.89% -
  Horiz. % 12.18% 34.80% 50.10% 16.93% 11.73% 35.11% 100.00%
EY 9.36 3.28 2.28 6.74 9.72 3.25 1.14 306.47%
  QoQ % 185.37% 43.86% -66.17% -30.66% 199.08% 185.09% -
  Horiz. % 821.05% 287.72% 200.00% 591.23% 852.63% 285.09% 100.00%
DY 4.93 3.83 0.00 0.00 5.00 4.35 0.00 -
  QoQ % 28.72% 0.00% 0.00% 0.00% 14.94% 0.00% -
  Horiz. % 113.33% 88.05% 0.00% 0.00% 114.94% 100.00% -
P/NAPS 0.63 0.86 0.66 0.70 0.61 0.70 0.54 10.81%
  QoQ % -26.74% 30.30% -5.71% 14.75% -12.86% 29.63% -
  Horiz. % 116.67% 159.26% 122.22% 129.63% 112.96% 129.63% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 20/08/10 21/05/10 09/03/10 25/11/09 26/08/09 27/05/09 -
Price 0.9000 0.7000 0.7500 0.6500 0.5300 0.6900 0.6500 -
P/RPS 0.14 0.12 0.13 0.12 0.09 0.12 0.11 17.42%
  QoQ % 16.67% -7.69% 8.33% 33.33% -25.00% 9.09% -
  Horiz. % 127.27% 109.09% 118.18% 109.09% 81.82% 109.09% 100.00%
P/EPS 13.73 23.74 47.77 13.40 9.09 30.80 114.04 -75.59%
  QoQ % -42.17% -50.30% 256.49% 47.41% -70.49% -72.99% -
  Horiz. % 12.04% 20.82% 41.89% 11.75% 7.97% 27.01% 100.00%
EY 7.28 4.21 2.09 7.46 11.00 3.25 0.88 308.51%
  QoQ % 72.92% 101.44% -71.98% -32.18% 238.46% 269.32% -
  Horiz. % 827.27% 478.41% 237.50% 847.73% 1,250.00% 369.32% 100.00%
DY 3.83 4.93 0.00 0.00 5.66 4.35 0.00 -
  QoQ % -22.31% 0.00% 0.00% 0.00% 30.11% 0.00% -
  Horiz. % 88.05% 113.33% 0.00% 0.00% 130.11% 100.00% -
P/NAPS 0.81 0.67 0.72 0.63 0.54 0.70 0.70 10.21%
  QoQ % 20.90% -6.94% 14.29% 16.67% -22.86% 0.00% -
  Horiz. % 115.71% 95.71% 102.86% 90.00% 77.14% 100.00% 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.
 


 

230  253  552  1290 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.02 
 MNC-PA 0.040.00 
 ARMADA 0.31-0.005 
 KNM-WB 0.20+0.005 
 GPACKET-WB 0.2650.00 
 VSOLAR 0.095-0.005 
 OPCOM 0.70+0.07 
 KOMARK 0.365+0.015 
 OCK-WA 0.13-0.01 
 SUMATEC 0.025-0.005 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
3. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
4. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
5. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
6. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
7. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
8. 油价昨日彪涨,还能买入吗?By投资有理 投资有理·于你
Partners & Brokers