Highlights

[DKSH] QoQ TTM Result on 2006-12-31 [#4]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 27-Feb-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 31-Dec-2006  [#4]
Profit Trend QoQ -     -30.04%    YoY -     -53.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 3,255,628 3,110,771 3,036,768 2,988,296 2,954,006 2,933,282 2,977,126 6.14%
  QoQ % 4.66% 2.44% 1.62% 1.16% 0.71% -1.47% -
  Horiz. % 109.35% 104.49% 102.00% 100.38% 99.22% 98.53% 100.00%
PBT 21,587 18,056 14,379 17,081 18,928 20,707 27,605 -15.11%
  QoQ % 19.56% 25.57% -15.82% -9.76% -8.59% -24.99% -
  Horiz. % 78.20% 65.41% 52.09% 61.88% 68.57% 75.01% 100.00%
Tax -8,654 -6,428 -5,103 -4,872 -3,963 -5,716 -6,714 18.42%
  QoQ % -34.63% -25.97% -4.74% -22.94% 30.67% 14.86% -
  Horiz. % 128.89% 95.74% 76.01% 72.56% 59.03% 85.14% 100.00%
NP 12,933 11,628 9,276 12,209 14,965 14,991 20,891 -27.34%
  QoQ % 11.22% 25.36% -24.02% -18.42% -0.17% -28.24% -
  Horiz. % 61.91% 55.66% 44.40% 58.44% 71.63% 71.76% 100.00%
NP to SH 8,486 7,486 5,543 8,607 12,303 12,236 18,317 -40.10%
  QoQ % 13.36% 35.05% -35.60% -30.04% 0.55% -33.20% -
  Horiz. % 46.33% 40.87% 30.26% 46.99% 67.17% 66.80% 100.00%
Tax Rate 40.09 % 35.60 % 35.49 % 28.52 % 20.94 % 27.60 % 24.32 % 39.50%
  QoQ % 12.61% 0.31% 24.44% 36.20% -24.13% 13.49% -
  Horiz. % 164.84% 146.38% 145.93% 117.27% 86.10% 113.49% 100.00%
Total Cost 3,242,695 3,099,143 3,027,492 2,976,087 2,939,041 2,918,291 2,956,235 6.35%
  QoQ % 4.63% 2.37% 1.73% 1.26% 0.71% -1.28% -
  Horiz. % 109.69% 104.83% 102.41% 100.67% 99.42% 98.72% 100.00%
Net Worth 145,387 138,637 146,438 147,629 140,358 138,465 143,445 0.90%
  QoQ % 4.87% -5.33% -0.81% 5.18% 1.37% -3.47% -
  Horiz. % 101.35% 96.65% 102.09% 102.92% 97.85% 96.53% 100.00%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 9,296 9,323 6,325 6,325 6,325 3,154 3,153 105.49%
  QoQ % -0.29% 47.41% 0.00% 0.00% 100.51% 0.05% -
  Horiz. % 294.85% 295.70% 200.60% 200.60% 200.60% 100.05% 100.00%
Div Payout % 109.56 % 124.55 % 114.11 % 73.49 % 51.41 % 25.78 % 17.21 % 243.10%
  QoQ % -12.04% 9.15% 55.27% 42.95% 99.42% 49.80% -
  Horiz. % 636.61% 723.71% 663.04% 427.02% 298.72% 149.80% 100.00%
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 145,387 138,637 146,438 147,629 140,358 138,465 143,445 0.90%
  QoQ % 4.87% -5.33% -0.81% 5.18% 1.37% -3.47% -
  Horiz. % 101.35% 96.65% 102.09% 102.92% 97.85% 96.53% 100.00%
NOSH 157,397 152,500 157,156 157,589 158,292 157,633 157,096 0.13%
  QoQ % 3.21% -2.96% -0.27% -0.44% 0.42% 0.34% -
  Horiz. % 100.19% 97.07% 100.04% 100.31% 100.76% 100.34% 100.00%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 0.40 % 0.37 % 0.31 % 0.41 % 0.51 % 0.51 % 0.70 % -31.12%
  QoQ % 8.11% 19.35% -24.39% -19.61% 0.00% -27.14% -
  Horiz. % 57.14% 52.86% 44.29% 58.57% 72.86% 72.86% 100.00%
ROE 5.84 % 5.40 % 3.79 % 5.83 % 8.77 % 8.84 % 12.77 % -40.61%
  QoQ % 8.15% 42.48% -34.99% -33.52% -0.79% -30.78% -
  Horiz. % 45.73% 42.29% 29.68% 45.65% 68.68% 69.22% 100.00%
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 2,068.41 2,039.85 1,932.32 1,896.25 1,866.17 1,860.82 1,895.09 6.00%
  QoQ % 1.40% 5.56% 1.90% 1.61% 0.29% -1.81% -
  Horiz. % 109.15% 107.64% 101.96% 100.06% 98.47% 98.19% 100.00%
EPS 5.39 4.91 3.53 5.46 7.77 7.76 11.66 -40.19%
  QoQ % 9.78% 39.09% -35.35% -29.73% 0.13% -33.45% -
  Horiz. % 46.23% 42.11% 30.27% 46.83% 66.64% 66.55% 100.00%
DPS 5.91 6.11 4.00 4.00 4.00 2.00 2.00 105.79%
  QoQ % -3.27% 52.75% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 295.50% 305.50% 200.00% 200.00% 200.00% 100.00% 100.00%
NAPS 0.9237 0.9091 0.9318 0.9368 0.8867 0.8784 0.9131 0.77%
  QoQ % 1.61% -2.44% -0.53% 5.65% 0.94% -3.80% -
  Horiz. % 101.16% 99.56% 102.05% 102.60% 97.11% 96.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 2,064.99 1,973.11 1,926.17 1,895.43 1,873.68 1,860.53 1,888.34 6.14%
  QoQ % 4.66% 2.44% 1.62% 1.16% 0.71% -1.47% -
  Horiz. % 109.35% 104.49% 102.00% 100.38% 99.22% 98.53% 100.00%
EPS 5.38 4.75 3.52 5.46 7.80 7.76 11.62 -40.12%
  QoQ % 13.26% 34.94% -35.53% -30.00% 0.52% -33.22% -
  Horiz. % 46.30% 40.88% 30.29% 46.99% 67.13% 66.78% 100.00%
DPS 5.90 5.91 4.01 4.01 4.01 2.00 2.00 105.56%
  QoQ % -0.17% 47.38% 0.00% 0.00% 100.50% 0.00% -
  Horiz. % 295.00% 295.50% 200.50% 200.50% 200.50% 100.00% 100.00%
NAPS 0.9222 0.8794 0.9288 0.9364 0.8903 0.8783 0.9098 0.91%
  QoQ % 4.87% -5.32% -0.81% 5.18% 1.37% -3.46% -
  Horiz. % 101.36% 96.66% 102.09% 102.92% 97.86% 96.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.7200 0.9000 0.7300 0.6500 0.6700 0.6700 0.6500 -
P/RPS 0.03 0.04 0.04 0.03 0.04 0.04 0.03 -
  QoQ % -25.00% 0.00% 33.33% -25.00% 0.00% 33.33% -
  Horiz. % 100.00% 133.33% 133.33% 100.00% 133.33% 133.33% 100.00%
P/EPS 13.35 18.33 20.70 11.90 8.62 8.63 5.57 79.00%
  QoQ % -27.17% -11.45% 73.95% 38.05% -0.12% 54.94% -
  Horiz. % 239.68% 329.08% 371.63% 213.64% 154.76% 154.94% 100.00%
EY 7.49 5.45 4.83 8.40 11.60 11.59 17.94 -44.11%
  QoQ % 37.43% 12.84% -42.50% -27.59% 0.09% -35.40% -
  Horiz. % 41.75% 30.38% 26.92% 46.82% 64.66% 64.60% 100.00%
DY 8.20 6.79 5.48 6.15 5.97 2.99 3.08 91.98%
  QoQ % 20.77% 23.91% -10.89% 3.02% 99.67% -2.92% -
  Horiz. % 266.23% 220.45% 177.92% 199.68% 193.83% 97.08% 100.00%
P/NAPS 0.78 0.99 0.78 0.69 0.76 0.76 0.71 6.46%
  QoQ % -21.21% 26.92% 13.04% -9.21% 0.00% 7.04% -
  Horiz. % 109.86% 139.44% 109.86% 97.18% 107.04% 107.04% 100.00%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 29/08/07 22/05/07 27/02/07 28/11/06 30/08/06 29/05/06 -
Price 0.7000 0.7200 0.7000 0.6900 0.6700 0.6200 0.6900 -
P/RPS 0.03 0.04 0.04 0.04 0.04 0.03 0.04 -17.44%
  QoQ % -25.00% 0.00% 0.00% 0.00% 33.33% -25.00% -
  Horiz. % 75.00% 100.00% 100.00% 100.00% 100.00% 75.00% 100.00%
P/EPS 12.98 14.67 19.85 12.63 8.62 7.99 5.92 68.69%
  QoQ % -11.52% -26.10% 57.17% 46.52% 7.88% 34.97% -
  Horiz. % 219.26% 247.80% 335.30% 213.34% 145.61% 134.97% 100.00%
EY 7.70 6.82 5.04 7.92 11.60 12.52 16.90 -40.76%
  QoQ % 12.90% 35.32% -36.36% -31.72% -7.35% -25.92% -
  Horiz. % 45.56% 40.36% 29.82% 46.86% 68.64% 74.08% 100.00%
DY 8.44 8.49 5.71 5.80 5.97 3.23 2.90 103.71%
  QoQ % -0.59% 48.69% -1.55% -2.85% 84.83% 11.38% -
  Horiz. % 291.03% 292.76% 196.90% 200.00% 205.86% 111.38% 100.00%
P/NAPS 0.76 0.79 0.75 0.74 0.76 0.71 0.76 -
  QoQ % -3.80% 5.33% 1.35% -2.63% 7.04% -6.58% -
  Horiz. % 100.00% 103.95% 98.68% 97.37% 100.00% 93.42% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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