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 - 157,658
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.
 


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
 
 

482  582  442  449 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MQTECH 0.22+0.10 
 XOX 0.265+0.005 
 KGROUP 0.12+0.025 
 K1 0.595+0.125 
 MQTECH-WA 0.175+0.12 
 AT 0.10+0.015 
 BCMALL 0.365+0.05 
 NOTION 1.11+0.295 
 LKL 1.17+0.295 
 PWORTH 0.030.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers