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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers