Highlights

[DKSH] QoQ TTM Result on 2009-06-30 [#2]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 26-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     29.30%    YoY -     291.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 3,601,998 3,559,678 3,551,906 3,569,176 3,615,587 3,622,586 3,623,526 -0.40%
  QoQ % 1.19% 0.22% -0.48% -1.28% -0.19% -0.03% -
  Horiz. % 99.41% 98.24% 98.02% 98.50% 99.78% 99.97% 100.00%
PBT 33,583 31,019 33,018 27,782 22,228 9,711 -3,139 -
  QoQ % 8.27% -6.05% 18.85% 24.99% 128.90% 409.37% -
  Horiz. % -1,069.86% -988.18% -1,051.86% -885.06% -708.12% -309.37% 100.00%
Tax -6,604 -5,860 -1,907 -5,298 -3,878 -3,972 -4,388 31.36%
  QoQ % -12.70% -207.29% 64.01% -36.62% 2.37% 9.48% -
  Horiz. % 150.50% 133.55% 43.46% 120.74% 88.38% 90.52% 100.00%
NP 26,979 25,159 31,111 22,484 18,350 5,739 -7,527 -
  QoQ % 7.23% -19.13% 38.37% 22.53% 219.74% 176.25% -
  Horiz. % -358.43% -334.25% -413.33% -298.71% -243.79% -76.25% 100.00%
NP to SH 22,853 21,286 26,919 18,172 14,054 1,056 -11,355 -
  QoQ % 7.36% -20.93% 48.13% 29.30% 1,230.87% 109.30% -
  Horiz. % -201.26% -187.46% -237.07% -160.04% -123.77% -9.30% 100.00%
Tax Rate 19.66 % 18.89 % 5.78 % 19.07 % 17.45 % 40.90 % - % -
  QoQ % 4.08% 226.82% -69.69% 9.28% -57.33% 0.00% -
  Horiz. % 48.07% 46.19% 14.13% 46.63% 42.67% 100.00% -
Total Cost 3,575,019 3,534,519 3,520,795 3,546,692 3,597,237 3,616,847 3,631,053 -1.03%
  QoQ % 1.15% 0.39% -0.73% -1.41% -0.54% -0.39% -
  Horiz. % 98.46% 97.34% 96.96% 97.68% 99.07% 99.61% 100.00%
Net Worth 163,689 162,295 154,662 156,594 145,740 144,632 129,405 16.98%
  QoQ % 0.86% 4.94% -1.23% 7.45% 0.77% 11.77% -
  Horiz. % 126.49% 125.42% 119.52% 121.01% 112.62% 111.77% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 9,468 9,468 9,468 9,401 9,384 9,384 9,384 0.60%
  QoQ % 0.00% 0.00% 0.72% 0.18% 0.00% 0.00% -
  Horiz. % 100.90% 100.90% 100.90% 100.18% 100.00% 100.00% 100.00%
Div Payout % 41.43 % 44.48 % 35.18 % 51.73 % 66.77 % 888.68 % - % -
  QoQ % -6.86% 26.44% -31.99% -22.53% -92.49% 0.00% -
  Horiz. % 4.66% 5.01% 3.96% 5.82% 7.51% 100.00% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 163,689 162,295 154,662 156,594 145,740 144,632 129,405 16.98%
  QoQ % 0.86% 4.94% -1.23% 7.45% 0.77% 11.77% -
  Horiz. % 126.49% 125.42% 119.52% 121.01% 112.62% 111.77% 100.00%
NOSH 157,197 157,752 157,770 157,857 158,070 157,637 155,517 0.72%
  QoQ % -0.35% -0.01% -0.06% -0.13% 0.27% 1.36% -
  Horiz. % 101.08% 101.44% 101.45% 101.50% 101.64% 101.36% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 0.75 % 0.71 % 0.88 % 0.63 % 0.51 % 0.16 % -0.21 % -
  QoQ % 5.63% -19.32% 39.68% 23.53% 218.75% 176.19% -
  Horiz. % -357.14% -338.10% -419.05% -300.00% -242.86% -76.19% 100.00%
ROE 13.96 % 13.12 % 17.41 % 11.60 % 9.64 % 0.73 % -8.77 % -
  QoQ % 6.40% -24.64% 50.09% 20.33% 1,220.55% 108.32% -
  Horiz. % -159.18% -149.60% -198.52% -132.27% -109.92% -8.32% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 2,291.38 2,256.49 2,251.32 2,261.02 2,287.33 2,298.05 2,329.98 -1.11%
  QoQ % 1.55% 0.23% -0.43% -1.15% -0.47% -1.37% -
  Horiz. % 98.34% 96.85% 96.62% 97.04% 98.17% 98.63% 100.00%
EPS 14.54 13.49 17.06 11.51 8.89 0.67 -7.30 -
  QoQ % 7.78% -20.93% 48.22% 29.47% 1,226.87% 109.18% -
  Horiz. % -199.18% -184.79% -233.70% -157.67% -121.78% -9.18% 100.00%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.03 -0.33%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.50% -
  Horiz. % 99.50% 99.50% 99.50% 99.50% 99.50% 99.50% 100.00%
NAPS 1.0413 1.0288 0.9803 0.9920 0.9220 0.9175 0.8321 16.14%
  QoQ % 1.22% 4.95% -1.18% 7.59% 0.49% 10.26% -
  Horiz. % 125.14% 123.64% 117.81% 119.22% 110.80% 110.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 2,284.69 2,257.85 2,252.92 2,263.87 2,293.31 2,297.75 2,298.34 -0.40%
  QoQ % 1.19% 0.22% -0.48% -1.28% -0.19% -0.03% -
  Horiz. % 99.41% 98.24% 98.02% 98.50% 99.78% 99.97% 100.00%
EPS 14.50 13.50 17.07 11.53 8.91 0.67 -7.20 -
  QoQ % 7.41% -20.91% 48.05% 29.41% 1,229.85% 109.31% -
  Horiz. % -201.39% -187.50% -237.08% -160.14% -123.75% -9.31% 100.00%
DPS 6.01 6.01 6.01 5.96 5.95 5.95 5.95 0.67%
  QoQ % 0.00% 0.00% 0.84% 0.17% 0.00% 0.00% -
  Horiz. % 101.01% 101.01% 101.01% 100.17% 100.00% 100.00% 100.00%
NAPS 1.0383 1.0294 0.9810 0.9933 0.9244 0.9174 0.8208 16.98%
  QoQ % 0.86% 4.93% -1.24% 7.45% 0.76% 11.77% -
  Horiz. % 126.50% 125.41% 119.52% 121.02% 112.62% 111.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.6900 0.7200 0.6000 0.6900 0.5000 0.4700 0.6000 -
P/RPS 0.03 0.03 0.03 0.03 0.02 0.02 0.03 -
  QoQ % 0.00% 0.00% 0.00% 50.00% 0.00% -33.33% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 66.67% 66.67% 100.00%
P/EPS 4.75 5.34 3.52 5.99 5.62 70.16 -8.22 -
  QoQ % -11.05% 51.70% -41.24% 6.58% -91.99% 953.53% -
  Horiz. % -57.79% -64.96% -42.82% -72.87% -68.37% -853.53% 100.00%
EY 21.07 18.74 28.44 16.68 17.78 1.43 -12.17 -
  QoQ % 12.43% -34.11% 70.50% -6.19% 1,143.36% 111.75% -
  Horiz. % -173.13% -153.99% -233.69% -137.06% -146.10% -11.75% 100.00%
DY 8.70 8.33 10.00 8.70 12.00 12.77 10.06 -9.24%
  QoQ % 4.44% -16.70% 14.94% -27.50% -6.03% 26.94% -
  Horiz. % 86.48% 82.80% 99.40% 86.48% 119.28% 126.94% 100.00%
P/NAPS 0.66 0.70 0.61 0.70 0.54 0.51 0.72 -5.64%
  QoQ % -5.71% 14.75% -12.86% 29.63% 5.88% -29.17% -
  Horiz. % 91.67% 97.22% 84.72% 97.22% 75.00% 70.83% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 21/05/10 09/03/10 25/11/09 26/08/09 27/05/09 25/02/09 27/11/08 -
Price 0.7500 0.6500 0.5300 0.6900 0.6500 0.7700 0.3500 -
P/RPS 0.03 0.03 0.02 0.03 0.03 0.03 0.02 31.07%
  QoQ % 0.00% 50.00% -33.33% 0.00% 0.00% 50.00% -
  Horiz. % 150.00% 150.00% 100.00% 150.00% 150.00% 150.00% 100.00%
P/EPS 5.16 4.82 3.11 5.99 7.31 114.94 -4.79 -
  QoQ % 7.05% 54.98% -48.08% -18.06% -93.64% 2,499.58% -
  Horiz. % -107.72% -100.63% -64.93% -125.05% -152.61% -2,399.58% 100.00%
EY 19.38 20.76 32.19 16.68 13.68 0.87 -20.86 -
  QoQ % -6.65% -35.51% 92.99% 21.93% 1,472.41% 104.17% -
  Horiz. % -92.91% -99.52% -154.31% -79.96% -65.58% -4.17% 100.00%
DY 8.00 9.23 11.32 8.70 9.23 7.79 17.24 -40.09%
  QoQ % -13.33% -18.46% 30.11% -5.74% 18.49% -54.81% -
  Horiz. % 46.40% 53.54% 65.66% 50.46% 53.54% 45.19% 100.00%
P/NAPS 0.72 0.63 0.54 0.70 0.70 0.84 0.42 43.28%
  QoQ % 14.29% 16.67% -22.86% 0.00% -16.67% 100.00% -
  Horiz. % 171.43% 150.00% 128.57% 166.67% 166.67% 200.00% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS