Highlights

[DKSH] QoQ TTM Result on 2010-06-30 [#2]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 20-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     4.87%    YoY -     31.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 3,995,980 3,867,610 3,760,681 3,681,648 3,601,998 3,559,678 3,551,906 8.18%
  QoQ % 3.32% 2.84% 2.15% 2.21% 1.19% 0.22% -
  Horiz. % 112.50% 108.89% 105.88% 103.65% 101.41% 100.22% 100.00%
PBT 55,944 45,556 40,788 35,791 33,583 31,019 33,018 42.17%
  QoQ % 22.80% 11.69% 13.96% 6.57% 8.27% -6.05% -
  Horiz. % 169.43% 137.97% 123.53% 108.40% 101.71% 93.95% 100.00%
Tax -15,534 -13,583 -11,487 -7,409 -6,604 -5,860 -1,907 305.36%
  QoQ % -14.36% -18.25% -55.04% -12.19% -12.70% -207.29% -
  Horiz. % 814.58% 712.27% 602.36% 388.52% 346.30% 307.29% 100.00%
NP 40,410 31,973 29,301 28,382 26,979 25,159 31,111 19.07%
  QoQ % 26.39% 9.12% 3.24% 5.20% 7.23% -19.13% -
  Horiz. % 129.89% 102.77% 94.18% 91.23% 86.72% 80.87% 100.00%
NP to SH 36,049 27,902 25,108 23,966 22,853 21,286 26,919 21.52%
  QoQ % 29.20% 11.13% 4.77% 4.87% 7.36% -20.93% -
  Horiz. % 133.92% 103.65% 93.27% 89.03% 84.90% 79.07% 100.00%
Tax Rate 27.77 % 29.82 % 28.16 % 20.70 % 19.66 % 18.89 % 5.78 % 185.00%
  QoQ % -6.87% 5.89% 36.04% 5.29% 4.08% 226.82% -
  Horiz. % 480.45% 515.92% 487.20% 358.13% 340.14% 326.82% 100.00%
Total Cost 3,955,570 3,835,637 3,731,380 3,653,266 3,575,019 3,534,519 3,520,795 8.08%
  QoQ % 3.13% 2.79% 2.14% 2.19% 1.15% 0.39% -
  Horiz. % 112.35% 108.94% 105.98% 103.76% 101.54% 100.39% 100.00%
Net Worth 195,728 184,998 174,531 164,104 163,689 162,295 154,662 17.02%
  QoQ % 5.80% 6.00% 6.35% 0.25% 0.86% 4.94% -
  Horiz. % 126.55% 119.61% 112.85% 106.11% 105.84% 104.94% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 10,882 10,882 10,882 10,173 9,468 9,468 9,468 9.73%
  QoQ % 0.00% 0.00% 6.97% 7.44% 0.00% 0.00% -
  Horiz. % 114.93% 114.93% 114.93% 107.44% 100.00% 100.00% 100.00%
Div Payout % 30.19 % 39.00 % 43.34 % 42.45 % 41.43 % 44.48 % 35.18 % -9.70%
  QoQ % -22.59% -10.01% 2.10% 2.46% -6.86% 26.44% -
  Horiz. % 85.82% 110.86% 123.19% 120.67% 117.77% 126.44% 100.00%
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 195,728 184,998 174,531 164,104 163,689 162,295 154,662 17.02%
  QoQ % 5.80% 6.00% 6.35% 0.25% 0.86% 4.94% -
  Horiz. % 126.55% 119.61% 112.85% 106.11% 105.84% 104.94% 100.00%
NOSH 157,769 157,740 157,747 157,687 157,197 157,752 157,770 -0.00%
  QoQ % 0.02% -0.00% 0.04% 0.31% -0.35% -0.01% -
  Horiz. % 100.00% 99.98% 99.99% 99.95% 99.64% 99.99% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 1.01 % 0.83 % 0.78 % 0.77 % 0.75 % 0.71 % 0.88 % 9.63%
  QoQ % 21.69% 6.41% 1.30% 2.67% 5.63% -19.32% -
  Horiz. % 114.77% 94.32% 88.64% 87.50% 85.23% 80.68% 100.00%
ROE 18.42 % 15.08 % 14.39 % 14.60 % 13.96 % 13.12 % 17.41 % 3.83%
  QoQ % 22.15% 4.79% -1.44% 4.58% 6.40% -24.64% -
  Horiz. % 105.80% 86.62% 82.65% 83.86% 80.18% 75.36% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 2,532.80 2,451.87 2,383.99 2,334.78 2,291.38 2,256.49 2,251.32 8.18%
  QoQ % 3.30% 2.85% 2.11% 1.89% 1.55% 0.23% -
  Horiz. % 112.50% 108.91% 105.89% 103.71% 101.78% 100.23% 100.00%
EPS 22.85 17.69 15.92 15.20 14.54 13.49 17.06 21.53%
  QoQ % 29.17% 11.12% 4.74% 4.54% 7.78% -20.93% -
  Horiz. % 133.94% 103.69% 93.32% 89.10% 85.23% 79.07% 100.00%
DPS 6.90 6.90 6.90 6.45 6.00 6.00 6.00 9.77%
  QoQ % 0.00% 0.00% 6.98% 7.50% 0.00% 0.00% -
  Horiz. % 115.00% 115.00% 115.00% 107.50% 100.00% 100.00% 100.00%
NAPS 1.2406 1.1728 1.1064 1.0407 1.0413 1.0288 0.9803 17.02%
  QoQ % 5.78% 6.00% 6.31% -0.06% 1.22% 4.95% -
  Horiz. % 126.55% 119.64% 112.86% 106.16% 106.22% 104.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 2,534.59 2,453.16 2,385.34 2,335.21 2,284.69 2,257.85 2,252.92 8.18%
  QoQ % 3.32% 2.84% 2.15% 2.21% 1.19% 0.22% -
  Horiz. % 112.50% 108.89% 105.88% 103.65% 101.41% 100.22% 100.00%
EPS 22.87 17.70 15.93 15.20 14.50 13.50 17.07 21.55%
  QoQ % 29.21% 11.11% 4.80% 4.83% 7.41% -20.91% -
  Horiz. % 133.98% 103.69% 93.32% 89.05% 84.94% 79.09% 100.00%
DPS 6.90 6.90 6.90 6.45 6.01 6.01 6.01 9.65%
  QoQ % 0.00% 0.00% 6.98% 7.32% 0.00% 0.00% -
  Horiz. % 114.81% 114.81% 114.81% 107.32% 100.00% 100.00% 100.00%
NAPS 1.2415 1.1734 1.1070 1.0409 1.0383 1.0294 0.9810 17.02%
  QoQ % 5.80% 6.00% 6.35% 0.25% 0.86% 4.93% -
  Horiz. % 126.55% 119.61% 112.84% 106.11% 105.84% 104.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.9500 1.0500 0.7000 0.9000 0.6900 0.7200 0.6000 -
P/RPS 0.04 0.04 0.03 0.04 0.03 0.03 0.03 21.16%
  QoQ % 0.00% 33.33% -25.00% 33.33% 0.00% 0.00% -
  Horiz. % 133.33% 133.33% 100.00% 133.33% 100.00% 100.00% 100.00%
P/EPS 4.16 5.94 4.40 5.92 4.75 5.34 3.52 11.79%
  QoQ % -29.97% 35.00% -25.68% 24.63% -11.05% 51.70% -
  Horiz. % 118.18% 168.75% 125.00% 168.18% 134.94% 151.70% 100.00%
EY 24.05 16.85 22.74 16.89 21.07 18.74 28.44 -10.58%
  QoQ % 42.73% -25.90% 34.64% -19.84% 12.43% -34.11% -
  Horiz. % 84.56% 59.25% 79.96% 59.39% 74.09% 65.89% 100.00%
DY 7.26 6.57 9.86 7.17 8.70 8.33 10.00 -19.24%
  QoQ % 10.50% -33.37% 37.52% -17.59% 4.44% -16.70% -
  Horiz. % 72.60% 65.70% 98.60% 71.70% 87.00% 83.30% 100.00%
P/NAPS 0.77 0.90 0.63 0.86 0.66 0.70 0.61 16.82%
  QoQ % -14.44% 42.86% -26.74% 30.30% -5.71% 14.75% -
  Horiz. % 126.23% 147.54% 103.28% 140.98% 108.20% 114.75% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 19/05/11 25/02/11 25/11/10 20/08/10 21/05/10 09/03/10 25/11/09 -
Price 1.2500 0.8100 0.9000 0.7000 0.7500 0.6500 0.5300 -
P/RPS 0.05 0.03 0.04 0.03 0.03 0.03 0.02 84.30%
  QoQ % 66.67% -25.00% 33.33% 0.00% 0.00% 50.00% -
  Horiz. % 250.00% 150.00% 200.00% 150.00% 150.00% 150.00% 100.00%
P/EPS 5.47 4.58 5.65 4.61 5.16 4.82 3.11 45.76%
  QoQ % 19.43% -18.94% 22.56% -10.66% 7.05% 54.98% -
  Horiz. % 175.88% 147.27% 181.67% 148.23% 165.92% 154.98% 100.00%
EY 18.28 21.84 17.69 21.71 19.38 20.76 32.19 -31.45%
  QoQ % -16.30% 23.46% -18.52% 12.02% -6.65% -35.51% -
  Horiz. % 56.79% 67.85% 54.95% 67.44% 60.21% 64.49% 100.00%
DY 5.52 8.52 7.67 9.21 8.00 9.23 11.32 -38.07%
  QoQ % -35.21% 11.08% -16.72% 15.12% -13.33% -18.46% -
  Horiz. % 48.76% 75.27% 67.76% 81.36% 70.67% 81.54% 100.00%
P/NAPS 1.01 0.69 0.81 0.67 0.72 0.63 0.54 51.86%
  QoQ % 46.38% -14.81% 20.90% -6.94% 14.29% 16.67% -
  Horiz. % 187.04% 127.78% 150.00% 124.07% 133.33% 116.67% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers