Highlights

[DKSH] QoQ Quarter Result on 2010-03-31 [#1]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 21-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -67.74%    YoY -     173.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 987,895 985,620 951,153 942,942 880,966 906,587 871,503 8.69%
  QoQ % 0.23% 3.62% 0.87% 7.04% -2.83% 4.03% -
  Horiz. % 113.36% 113.09% 109.14% 108.20% 101.09% 104.03% 100.00%
PBT 17,411 14,695 7,901 5,549 12,643 9,698 5,693 110.27%
  QoQ % 18.48% 85.99% 42.39% -56.11% 30.37% 70.35% -
  Horiz. % 305.83% 258.12% 138.78% 97.47% 222.08% 170.35% 100.00%
Tax -5,537 -3,497 -2,212 -2,337 -3,441 581 -1,407 148.64%
  QoQ % -58.34% -58.09% 5.35% 32.08% -692.25% 141.29% -
  Horiz. % 393.53% 248.54% 157.21% 166.10% 244.56% -41.29% 100.00%
NP 11,874 11,198 5,689 3,212 9,202 10,279 4,286 96.89%
  QoQ % 6.04% 96.84% 77.12% -65.09% -10.48% 139.83% -
  Horiz. % 277.04% 261.27% 132.73% 74.94% 214.70% 239.83% 100.00%
NP to SH 10,445 10,340 4,649 2,468 7,651 9,198 3,536 105.47%
  QoQ % 1.02% 122.41% 88.37% -67.74% -16.82% 160.12% -
  Horiz. % 295.39% 292.42% 131.48% 69.80% 216.37% 260.12% 100.00%
Tax Rate 31.80 % 23.80 % 28.00 % 42.12 % 27.22 % -5.99 % 24.71 % 18.26%
  QoQ % 33.61% -15.00% -33.52% 54.74% 554.42% -124.24% -
  Horiz. % 128.69% 96.32% 113.31% 170.46% 110.16% -24.24% 100.00%
Total Cost 976,021 974,422 945,464 939,730 871,764 896,308 867,217 8.18%
  QoQ % 0.16% 3.06% 0.61% 7.80% -2.74% 3.35% -
  Horiz. % 112.55% 112.36% 109.02% 108.36% 100.52% 103.35% 100.00%
Net Worth 184,998 174,531 164,104 163,689 162,295 154,662 156,594 11.72%
  QoQ % 6.00% 6.35% 0.25% 0.86% 4.94% -1.23% -
  Horiz. % 118.14% 111.45% 104.80% 104.53% 103.64% 98.77% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - 5,442 5,440 - - 4,733 4,735 -
  QoQ % 0.00% 0.04% 0.00% 0.00% 0.00% -0.06% -
  Horiz. % 0.00% 114.92% 114.88% 0.00% 0.00% 99.94% 100.00%
Div Payout % - % 52.63 % 117.02 % - % - % 51.46 % 133.93 % -
  QoQ % 0.00% -55.02% 0.00% 0.00% 0.00% -61.58% -
  Horiz. % 0.00% 39.30% 87.37% 0.00% 0.00% 38.42% 100.00%
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 184,998 174,531 164,104 163,689 162,295 154,662 156,594 11.72%
  QoQ % 6.00% 6.35% 0.25% 0.86% 4.94% -1.23% -
  Horiz. % 118.14% 111.45% 104.80% 104.53% 103.64% 98.77% 100.00%
NOSH 157,740 157,747 157,687 157,197 157,752 157,770 157,857 -0.05%
  QoQ % -0.00% 0.04% 0.31% -0.35% -0.01% -0.06% -
  Horiz. % 99.93% 99.93% 99.89% 99.58% 99.93% 99.94% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 1.20 % 1.14 % 0.60 % 0.34 % 1.04 % 1.13 % 0.49 % 81.39%
  QoQ % 5.26% 90.00% 76.47% -67.31% -7.96% 130.61% -
  Horiz. % 244.90% 232.65% 122.45% 69.39% 212.24% 230.61% 100.00%
ROE 5.65 % 5.92 % 2.83 % 1.51 % 4.71 % 5.95 % 2.26 % 83.89%
  QoQ % -4.56% 109.19% 87.42% -67.94% -20.84% 163.27% -
  Horiz. % 250.00% 261.95% 125.22% 66.81% 208.41% 263.27% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 626.28 624.81 603.19 599.85 558.45 574.63 552.08 8.75%
  QoQ % 0.24% 3.58% 0.56% 7.41% -2.82% 4.08% -
  Horiz. % 113.44% 113.17% 109.26% 108.65% 101.15% 104.08% 100.00%
EPS 6.63 6.56 2.94 1.57 4.85 5.83 2.24 105.74%
  QoQ % 1.07% 123.13% 87.26% -67.63% -16.81% 160.27% -
  Horiz. % 295.98% 292.86% 131.25% 70.09% 216.52% 260.27% 100.00%
DPS 0.00 3.45 3.45 0.00 0.00 3.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 115.00% 115.00% 0.00% 0.00% 100.00% 100.00%
NAPS 1.1728 1.1064 1.0407 1.0413 1.0288 0.9803 0.9920 11.77%
  QoQ % 6.00% 6.31% -0.06% 1.22% 4.95% -1.18% -
  Horiz. % 118.23% 111.53% 104.91% 104.97% 103.71% 98.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,650
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 626.61 625.16 603.30 598.09 558.78 575.03 552.78 8.69%
  QoQ % 0.23% 3.62% 0.87% 7.03% -2.83% 4.03% -
  Horiz. % 113.36% 113.09% 109.14% 108.20% 101.09% 104.03% 100.00%
EPS 6.63 6.56 2.95 1.57 4.85 5.83 2.24 105.74%
  QoQ % 1.07% 122.37% 87.90% -67.63% -16.81% 160.27% -
  Horiz. % 295.98% 292.86% 131.70% 70.09% 216.52% 260.27% 100.00%
DPS 0.00 3.45 3.45 0.00 0.00 3.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 115.00% 115.00% 0.00% 0.00% 100.00% 100.00%
NAPS 1.1734 1.1070 1.0409 1.0383 1.0294 0.9810 0.9933 11.72%
  QoQ % 6.00% 6.35% 0.25% 0.86% 4.93% -1.24% -
  Horiz. % 118.13% 111.45% 104.79% 104.53% 103.63% 98.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.0500 0.7000 0.9000 0.6900 0.7200 0.6000 0.6900 -
P/RPS 0.17 0.11 0.15 0.12 0.13 0.10 0.12 26.06%
  QoQ % 54.55% -26.67% 25.00% -7.69% 30.00% -16.67% -
  Horiz. % 141.67% 91.67% 125.00% 100.00% 108.33% 83.33% 100.00%
P/EPS 15.86 10.68 30.53 43.95 14.85 10.29 30.80 -35.68%
  QoQ % 48.50% -65.02% -30.53% 195.96% 44.31% -66.59% -
  Horiz. % 51.49% 34.68% 99.12% 142.69% 48.21% 33.41% 100.00%
EY 6.31 9.36 3.28 2.28 6.74 9.72 3.25 55.44%
  QoQ % -32.59% 185.37% 43.86% -66.17% -30.66% 199.08% -
  Horiz. % 194.15% 288.00% 100.92% 70.15% 207.38% 299.08% 100.00%
DY 0.00 4.93 3.83 0.00 0.00 5.00 4.35 -
  QoQ % 0.00% 28.72% 0.00% 0.00% 0.00% 14.94% -
  Horiz. % 0.00% 113.33% 88.05% 0.00% 0.00% 114.94% 100.00%
P/NAPS 0.90 0.63 0.86 0.66 0.70 0.61 0.70 18.19%
  QoQ % 42.86% -26.74% 30.30% -5.71% 14.75% -12.86% -
  Horiz. % 128.57% 90.00% 122.86% 94.29% 100.00% 87.14% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 25/11/10 20/08/10 21/05/10 09/03/10 25/11/09 26/08/09 -
Price 0.8100 0.9000 0.7000 0.7500 0.6500 0.5300 0.6900 -
P/RPS 0.13 0.14 0.12 0.13 0.12 0.09 0.12 5.47%
  QoQ % -7.14% 16.67% -7.69% 8.33% 33.33% -25.00% -
  Horiz. % 108.33% 116.67% 100.00% 108.33% 100.00% 75.00% 100.00%
P/EPS 12.23 13.73 23.74 47.77 13.40 9.09 30.80 -45.89%
  QoQ % -10.92% -42.17% -50.30% 256.49% 47.41% -70.49% -
  Horiz. % 39.71% 44.58% 77.08% 155.10% 43.51% 29.51% 100.00%
EY 8.17 7.28 4.21 2.09 7.46 11.00 3.25 84.57%
  QoQ % 12.23% 72.92% 101.44% -71.98% -32.18% 238.46% -
  Horiz. % 251.38% 224.00% 129.54% 64.31% 229.54% 338.46% 100.00%
DY 0.00 3.83 4.93 0.00 0.00 5.66 4.35 -
  QoQ % 0.00% -22.31% 0.00% 0.00% 0.00% 30.11% -
  Horiz. % 0.00% 88.05% 113.33% 0.00% 0.00% 130.11% 100.00%
P/NAPS 0.69 0.81 0.67 0.72 0.63 0.54 0.70 -0.95%
  QoQ % -14.81% 20.90% -6.94% 14.29% 16.67% -22.86% -
  Horiz. % 98.57% 115.71% 95.71% 102.86% 90.00% 77.14% 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
 

479  278  511  586 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.005 
 ARMADA 0.215-0.01 
 SAPNRG-WA 0.100.00 
 HSI-H4Y 0.23+0.015 
 HSI-C3W 0.335-0.04 
 AZRB 0.415+0.03 
 DNEX 0.325+0.01 
 HSI-C5D 0.32-0.03 
 EAH 0.02+0.005 
 SEACERA 0.335+0.02 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers