Highlights

[DKSH] QoQ TTM Result on 2009-12-31 [#4]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 09-Mar-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -20.93%    YoY -     1,915.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 3,760,681 3,681,648 3,601,998 3,559,678 3,551,906 3,569,176 3,615,587 2.66%
  QoQ % 2.15% 2.21% 1.19% 0.22% -0.48% -1.28% -
  Horiz. % 104.01% 101.83% 99.62% 98.45% 98.24% 98.72% 100.00%
PBT 40,788 35,791 33,583 31,019 33,018 27,782 22,228 49.83%
  QoQ % 13.96% 6.57% 8.27% -6.05% 18.85% 24.99% -
  Horiz. % 183.50% 161.02% 151.08% 139.55% 148.54% 124.99% 100.00%
Tax -11,487 -7,409 -6,604 -5,860 -1,907 -5,298 -3,878 106.12%
  QoQ % -55.04% -12.19% -12.70% -207.29% 64.01% -36.62% -
  Horiz. % 296.21% 191.05% 170.29% 151.11% 49.17% 136.62% 100.00%
NP 29,301 28,382 26,979 25,159 31,111 22,484 18,350 36.58%
  QoQ % 3.24% 5.20% 7.23% -19.13% 38.37% 22.53% -
  Horiz. % 159.68% 154.67% 147.02% 137.11% 169.54% 122.53% 100.00%
NP to SH 25,108 23,966 22,853 21,286 26,919 18,172 14,054 47.18%
  QoQ % 4.77% 4.87% 7.36% -20.93% 48.13% 29.30% -
  Horiz. % 178.65% 170.53% 162.61% 151.46% 191.54% 129.30% 100.00%
Tax Rate 28.16 % 20.70 % 19.66 % 18.89 % 5.78 % 19.07 % 17.45 % 37.54%
  QoQ % 36.04% 5.29% 4.08% 226.82% -69.69% 9.28% -
  Horiz. % 161.38% 118.62% 112.66% 108.25% 33.12% 109.28% 100.00%
Total Cost 3,731,380 3,653,266 3,575,019 3,534,519 3,520,795 3,546,692 3,597,237 2.47%
  QoQ % 2.14% 2.19% 1.15% 0.39% -0.73% -1.41% -
  Horiz. % 103.73% 101.56% 99.38% 98.26% 97.87% 98.59% 100.00%
Net Worth 174,531 164,104 163,689 162,295 154,662 156,594 145,740 12.76%
  QoQ % 6.35% 0.25% 0.86% 4.94% -1.23% 7.45% -
  Horiz. % 119.75% 112.60% 112.32% 111.36% 106.12% 107.45% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 10,882 10,173 9,468 9,468 9,468 9,401 9,384 10.37%
  QoQ % 6.97% 7.44% 0.00% 0.00% 0.72% 0.18% -
  Horiz. % 115.96% 108.41% 100.90% 100.90% 100.90% 100.18% 100.00%
Div Payout % 43.34 % 42.45 % 41.43 % 44.48 % 35.18 % 51.73 % 66.77 % -25.01%
  QoQ % 2.10% 2.46% -6.86% 26.44% -31.99% -22.53% -
  Horiz. % 64.91% 63.58% 62.05% 66.62% 52.69% 77.47% 100.00%
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 174,531 164,104 163,689 162,295 154,662 156,594 145,740 12.76%
  QoQ % 6.35% 0.25% 0.86% 4.94% -1.23% 7.45% -
  Horiz. % 119.75% 112.60% 112.32% 111.36% 106.12% 107.45% 100.00%
NOSH 157,747 157,687 157,197 157,752 157,770 157,857 158,070 -0.14%
  QoQ % 0.04% 0.31% -0.35% -0.01% -0.06% -0.13% -
  Horiz. % 99.80% 99.76% 99.45% 99.80% 99.81% 99.87% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 0.78 % 0.77 % 0.75 % 0.71 % 0.88 % 0.63 % 0.51 % 32.71%
  QoQ % 1.30% 2.67% 5.63% -19.32% 39.68% 23.53% -
  Horiz. % 152.94% 150.98% 147.06% 139.22% 172.55% 123.53% 100.00%
ROE 14.39 % 14.60 % 13.96 % 13.12 % 17.41 % 11.60 % 9.64 % 30.58%
  QoQ % -1.44% 4.58% 6.40% -24.64% 50.09% 20.33% -
  Horiz. % 149.27% 151.45% 144.81% 136.10% 180.60% 120.33% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2,383.99 2,334.78 2,291.38 2,256.49 2,251.32 2,261.02 2,287.33 2.80%
  QoQ % 2.11% 1.89% 1.55% 0.23% -0.43% -1.15% -
  Horiz. % 104.23% 102.07% 100.18% 98.65% 98.43% 98.85% 100.00%
EPS 15.92 15.20 14.54 13.49 17.06 11.51 8.89 47.41%
  QoQ % 4.74% 4.54% 7.78% -20.93% 48.22% 29.47% -
  Horiz. % 179.08% 170.98% 163.55% 151.74% 191.90% 129.47% 100.00%
DPS 6.90 6.45 6.00 6.00 6.00 6.00 6.00 9.76%
  QoQ % 6.98% 7.50% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.00% 107.50% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.1064 1.0407 1.0413 1.0288 0.9803 0.9920 0.9220 12.91%
  QoQ % 6.31% -0.06% 1.22% 4.95% -1.18% 7.59% -
  Horiz. % 120.00% 112.87% 112.94% 111.58% 106.32% 107.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2,385.34 2,335.21 2,284.69 2,257.85 2,252.92 2,263.87 2,293.31 2.66%
  QoQ % 2.15% 2.21% 1.19% 0.22% -0.48% -1.28% -
  Horiz. % 104.01% 101.83% 99.62% 98.45% 98.24% 98.72% 100.00%
EPS 15.93 15.20 14.50 13.50 17.07 11.53 8.91 47.26%
  QoQ % 4.80% 4.83% 7.41% -20.91% 48.05% 29.41% -
  Horiz. % 178.79% 170.59% 162.74% 151.52% 191.58% 129.41% 100.00%
DPS 6.90 6.45 6.01 6.01 6.01 5.96 5.95 10.37%
  QoQ % 6.98% 7.32% 0.00% 0.00% 0.84% 0.17% -
  Horiz. % 115.97% 108.40% 101.01% 101.01% 101.01% 100.17% 100.00%
NAPS 1.1070 1.0409 1.0383 1.0294 0.9810 0.9933 0.9244 12.76%
  QoQ % 6.35% 0.25% 0.86% 4.93% -1.24% 7.45% -
  Horiz. % 119.75% 112.60% 112.32% 111.36% 106.12% 107.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.7000 0.9000 0.6900 0.7200 0.6000 0.6900 0.5000 -
P/RPS 0.03 0.04 0.03 0.03 0.03 0.03 0.02 31.00%
  QoQ % -25.00% 33.33% 0.00% 0.00% 0.00% 50.00% -
  Horiz. % 150.00% 200.00% 150.00% 150.00% 150.00% 150.00% 100.00%
P/EPS 4.40 5.92 4.75 5.34 3.52 5.99 5.62 -15.04%
  QoQ % -25.68% 24.63% -11.05% 51.70% -41.24% 6.58% -
  Horiz. % 78.29% 105.34% 84.52% 95.02% 62.63% 106.58% 100.00%
EY 22.74 16.89 21.07 18.74 28.44 16.68 17.78 17.81%
  QoQ % 34.64% -19.84% 12.43% -34.11% 70.50% -6.19% -
  Horiz. % 127.90% 94.99% 118.50% 105.40% 159.96% 93.81% 100.00%
DY 9.86 7.17 8.70 8.33 10.00 8.70 12.00 -12.26%
  QoQ % 37.52% -17.59% 4.44% -16.70% 14.94% -27.50% -
  Horiz. % 82.17% 59.75% 72.50% 69.42% 83.33% 72.50% 100.00%
P/NAPS 0.63 0.86 0.66 0.70 0.61 0.70 0.54 10.81%
  QoQ % -26.74% 30.30% -5.71% 14.75% -12.86% 29.63% -
  Horiz. % 116.67% 159.26% 122.22% 129.63% 112.96% 129.63% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 20/08/10 21/05/10 09/03/10 25/11/09 26/08/09 27/05/09 -
Price 0.9000 0.7000 0.7500 0.6500 0.5300 0.6900 0.6500 -
P/RPS 0.04 0.03 0.03 0.03 0.02 0.03 0.03 21.12%
  QoQ % 33.33% 0.00% 0.00% 50.00% -33.33% 0.00% -
  Horiz. % 133.33% 100.00% 100.00% 100.00% 66.67% 100.00% 100.00%
P/EPS 5.65 4.61 5.16 4.82 3.11 5.99 7.31 -15.77%
  QoQ % 22.56% -10.66% 7.05% 54.98% -48.08% -18.06% -
  Horiz. % 77.29% 63.06% 70.59% 65.94% 42.54% 81.94% 100.00%
EY 17.69 21.71 19.38 20.76 32.19 16.68 13.68 18.68%
  QoQ % -18.52% 12.02% -6.65% -35.51% 92.99% 21.93% -
  Horiz. % 129.31% 158.70% 141.67% 151.75% 235.31% 121.93% 100.00%
DY 7.67 9.21 8.00 9.23 11.32 8.70 9.23 -11.60%
  QoQ % -16.72% 15.12% -13.33% -18.46% 30.11% -5.74% -
  Horiz. % 83.10% 99.78% 86.67% 100.00% 122.64% 94.26% 100.00%
P/NAPS 0.81 0.67 0.72 0.63 0.54 0.70 0.70 10.21%
  QoQ % 20.90% -6.94% 14.29% 16.67% -22.86% 0.00% -
  Horiz. % 115.71% 95.71% 102.86% 90.00% 77.14% 100.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

494  445  617  999 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.170.00 
 IRIS 0.395+0.025 
 PA-WB 0.13+0.02 
 PA 0.19+0.005 
 DNEX 0.29+0.01 
 JAKS 0.685+0.01 
 SCIB 3.02+0.48 
 KSTAR 0.125-0.02 
 VIVOCOM 0.95+0.115 
 DNEX-WD 0.055-0.005 

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