Highlights

[DKSH] QoQ Quarter Result on 2009-03-31 [#1]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 27-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     -93.22%    YoY -     107.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 880,966 906,587 871,503 900,622 873,194 923,857 917,914 -2.69%
  QoQ % -2.83% 4.03% -3.23% 3.14% -5.48% 0.65% -
  Horiz. % 95.97% 98.77% 94.94% 98.12% 95.13% 100.65% 100.00%
PBT 12,643 9,698 5,693 2,985 14,642 4,462 139 1,905.96%
  QoQ % 30.37% 70.35% 90.72% -79.61% 228.15% 3,110.07% -
  Horiz. % 9,095.68% 6,976.98% 4,095.68% 2,147.48% 10,533.81% 3,210.07% 100.00%
Tax -3,441 581 -1,407 -1,593 512 -2,810 13 -
  QoQ % -692.25% 141.29% 11.68% -411.13% 118.22% -21,715.38% -
  Horiz. % -26,469.23% 4,469.23% -10,823.08% -12,253.85% 3,938.46% -21,615.38% 100.00%
NP 9,202 10,279 4,286 1,392 15,154 1,652 152 1,430.31%
  QoQ % -10.48% 139.83% 207.90% -90.81% 817.31% 986.84% -
  Horiz. % 6,053.95% 6,762.50% 2,819.74% 915.79% 9,969.74% 1,086.84% 100.00%
NP to SH 7,651 9,198 3,536 901 13,284 451 -582 -
  QoQ % -16.82% 160.12% 292.45% -93.22% 2,845.45% 177.49% -
  Horiz. % -1,314.60% -1,580.41% -607.56% -154.81% -2,282.47% -77.49% 100.00%
Tax Rate 27.22 % -5.99 % 24.71 % 53.37 % -3.50 % 62.98 % -9.35 % -
  QoQ % 554.42% -124.24% -53.70% 1,624.86% -105.56% 773.58% -
  Horiz. % -291.12% 64.06% -264.28% -570.80% 37.43% -673.58% 100.00%
Total Cost 871,764 896,308 867,217 899,230 858,040 922,205 917,762 -3.36%
  QoQ % -2.74% 3.35% -3.56% 4.80% -6.96% 0.48% -
  Horiz. % 94.99% 97.66% 94.49% 97.98% 93.49% 100.48% 100.00%
Net Worth 162,295 154,662 156,594 145,740 144,632 129,405 130,430 15.64%
  QoQ % 4.94% -1.23% 7.45% 0.77% 11.77% -0.79% -
  Horiz. % 124.43% 118.58% 120.06% 111.74% 110.89% 99.21% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - 4,733 4,735 - - 4,665 4,718 -
  QoQ % 0.00% -0.06% 0.00% 0.00% 0.00% -1.13% -
  Horiz. % 0.00% 100.30% 100.36% 0.00% 0.00% 98.87% 100.00%
Div Payout % - % 51.46 % 133.93 % - % - % 1,034.48 % - % -
  QoQ % 0.00% -61.58% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 4.97% 12.95% 0.00% 0.00% 100.00% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 162,295 154,662 156,594 145,740 144,632 129,405 130,430 15.64%
  QoQ % 4.94% -1.23% 7.45% 0.77% 11.77% -0.79% -
  Horiz. % 124.43% 118.58% 120.06% 111.74% 110.89% 99.21% 100.00%
NOSH 157,752 157,770 157,857 158,070 157,637 155,517 157,297 0.19%
  QoQ % -0.01% -0.06% -0.13% 0.27% 1.36% -1.13% -
  Horiz. % 100.29% 100.30% 100.36% 100.49% 100.22% 98.87% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 1.04 % 1.13 % 0.49 % 0.15 % 1.74 % 0.18 % 0.02 % 1,283.17%
  QoQ % -7.96% 130.61% 226.67% -91.38% 866.67% 800.00% -
  Horiz. % 5,200.00% 5,650.00% 2,450.00% 750.00% 8,700.00% 900.00% 100.00%
ROE 4.71 % 5.95 % 2.26 % 0.62 % 9.18 % 0.35 % -0.45 % -
  QoQ % -20.84% 163.27% 264.52% -93.25% 2,522.86% 177.78% -
  Horiz. % -1,046.67% -1,322.22% -502.22% -137.78% -2,040.00% -77.78% 100.00%
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 558.45 574.63 552.08 569.76 553.93 594.05 583.55 -2.88%
  QoQ % -2.82% 4.08% -3.10% 2.86% -6.75% 1.80% -
  Horiz. % 95.70% 98.47% 94.61% 97.64% 94.92% 101.80% 100.00%
EPS 4.85 5.83 2.24 0.57 8.43 0.29 -0.37 -
  QoQ % -16.81% 160.27% 292.98% -93.24% 2,806.90% 178.38% -
  Horiz. % -1,310.81% -1,575.68% -605.41% -154.05% -2,278.38% -78.38% 100.00%
DPS 0.00 3.00 3.00 0.00 0.00 3.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 0.00% 0.00% 100.00% 100.00%
NAPS 1.0288 0.9803 0.9920 0.9220 0.9175 0.8321 0.8292 15.42%
  QoQ % 4.95% -1.18% 7.59% 0.49% 10.26% 0.35% -
  Horiz. % 124.07% 118.22% 119.63% 111.19% 110.65% 100.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,650
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 558.78 575.03 552.78 571.25 553.85 585.99 582.22 -2.70%
  QoQ % -2.83% 4.03% -3.23% 3.14% -5.48% 0.65% -
  Horiz. % 95.97% 98.77% 94.94% 98.12% 95.13% 100.65% 100.00%
EPS 4.85 5.83 2.24 0.57 8.43 0.29 -0.37 -
  QoQ % -16.81% 160.27% 292.98% -93.24% 2,806.90% 178.38% -
  Horiz. % -1,310.81% -1,575.68% -605.41% -154.05% -2,278.38% -78.38% 100.00%
DPS 0.00 3.00 3.00 0.00 0.00 2.96 2.99 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -1.00% -
  Horiz. % 0.00% 100.33% 100.33% 0.00% 0.00% 99.00% 100.00%
NAPS 1.0294 0.9810 0.9933 0.9244 0.9174 0.8208 0.8273 15.64%
  QoQ % 4.93% -1.24% 7.45% 0.76% 11.77% -0.79% -
  Horiz. % 124.43% 118.58% 120.07% 111.74% 110.89% 99.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.7200 0.6000 0.6900 0.5000 0.4700 0.6000 0.5200 -
P/RPS 0.13 0.10 0.12 0.09 0.08 0.10 0.09 27.70%
  QoQ % 30.00% -16.67% 33.33% 12.50% -20.00% 11.11% -
  Horiz. % 144.44% 111.11% 133.33% 100.00% 88.89% 111.11% 100.00%
P/EPS 14.85 10.29 30.80 87.72 5.58 206.90 -140.54 -
  QoQ % 44.31% -66.59% -64.89% 1,472.04% -97.30% 247.22% -
  Horiz. % -10.57% -7.32% -21.92% -62.42% -3.97% -147.22% 100.00%
EY 6.74 9.72 3.25 1.14 17.93 0.48 -0.71 -
  QoQ % -30.66% 199.08% 185.09% -93.64% 3,635.42% 167.61% -
  Horiz. % -949.30% -1,369.01% -457.75% -160.56% -2,525.35% -67.61% 100.00%
DY 0.00 5.00 4.35 0.00 0.00 5.00 5.77 -
  QoQ % 0.00% 14.94% 0.00% 0.00% 0.00% -13.34% -
  Horiz. % 0.00% 86.66% 75.39% 0.00% 0.00% 86.66% 100.00%
P/NAPS 0.70 0.61 0.70 0.54 0.51 0.72 0.63 7.26%
  QoQ % 14.75% -12.86% 29.63% 5.88% -29.17% 14.29% -
  Horiz. % 111.11% 96.83% 111.11% 85.71% 80.95% 114.29% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 09/03/10 25/11/09 26/08/09 27/05/09 25/02/09 27/11/08 28/08/08 -
Price 0.6500 0.5300 0.6900 0.6500 0.7700 0.3500 0.6200 -
P/RPS 0.12 0.09 0.12 0.11 0.14 0.06 0.11 5.96%
  QoQ % 33.33% -25.00% 9.09% -21.43% 133.33% -45.45% -
  Horiz. % 109.09% 81.82% 109.09% 100.00% 127.27% 54.55% 100.00%
P/EPS 13.40 9.09 30.80 114.04 9.14 120.69 -167.57 -
  QoQ % 47.41% -70.49% -72.99% 1,147.70% -92.43% 172.02% -
  Horiz. % -8.00% -5.42% -18.38% -68.06% -5.45% -72.02% 100.00%
EY 7.46 11.00 3.25 0.88 10.94 0.83 -0.60 -
  QoQ % -32.18% 238.46% 269.32% -91.96% 1,218.07% 238.33% -
  Horiz. % -1,243.33% -1,833.33% -541.67% -146.67% -1,823.33% -138.33% 100.00%
DY 0.00 5.66 4.35 0.00 0.00 8.57 4.84 -
  QoQ % 0.00% 30.11% 0.00% 0.00% 0.00% 77.07% -
  Horiz. % 0.00% 116.94% 89.88% 0.00% 0.00% 177.07% 100.00%
P/NAPS 0.63 0.54 0.70 0.70 0.84 0.42 0.75 -10.95%
  QoQ % 16.67% -22.86% 0.00% -16.67% 100.00% -44.00% -
  Horiz. % 84.00% 72.00% 93.33% 93.33% 112.00% 56.00% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
5. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
6. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
7. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
Partners & Brokers