Highlights

[DKSH] QoQ TTM Result on 2009-03-31 [#1]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 27-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     1,230.87%    YoY -     255.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 3,559,678 3,551,906 3,569,176 3,615,587 3,622,586 3,623,526 3,598,134 -0.71%
  QoQ % 0.22% -0.48% -1.28% -0.19% -0.03% 0.71% -
  Horiz. % 98.93% 98.72% 99.20% 100.49% 100.68% 100.71% 100.00%
PBT 31,019 33,018 27,782 22,228 9,711 -3,139 -1,772 -
  QoQ % -6.05% 18.85% 24.99% 128.90% 409.37% -77.14% -
  Horiz. % -1,750.51% -1,863.32% -1,567.83% -1,254.40% -548.02% 177.14% 100.00%
Tax -5,860 -1,907 -5,298 -3,878 -3,972 -4,388 -4,204 24.71%
  QoQ % -207.29% 64.01% -36.62% 2.37% 9.48% -4.38% -
  Horiz. % 139.39% 45.36% 126.02% 92.25% 94.48% 104.38% 100.00%
NP 25,159 31,111 22,484 18,350 5,739 -7,527 -5,976 -
  QoQ % -19.13% 38.37% 22.53% 219.74% 176.25% -25.95% -
  Horiz. % -421.00% -520.60% -376.24% -307.06% -96.03% 125.95% 100.00%
NP to SH 21,286 26,919 18,172 14,054 1,056 -11,355 -9,508 -
  QoQ % -20.93% 48.13% 29.30% 1,230.87% 109.30% -19.43% -
  Horiz. % -223.87% -283.12% -191.12% -147.81% -11.11% 119.43% 100.00%
Tax Rate 18.89 % 5.78 % 19.07 % 17.45 % 40.90 % - % - % -
  QoQ % 226.82% -69.69% 9.28% -57.33% 0.00% 0.00% -
  Horiz. % 46.19% 14.13% 46.63% 42.67% 100.00% - -
Total Cost 3,534,519 3,520,795 3,546,692 3,597,237 3,616,847 3,631,053 3,604,110 -1.29%
  QoQ % 0.39% -0.73% -1.41% -0.54% -0.39% 0.75% -
  Horiz. % 98.07% 97.69% 98.41% 99.81% 100.35% 100.75% 100.00%
Net Worth 162,295 154,662 156,594 145,740 144,632 129,405 130,430 15.64%
  QoQ % 4.94% -1.23% 7.45% 0.77% 11.77% -0.79% -
  Horiz. % 124.43% 118.58% 120.06% 111.74% 110.89% 99.21% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 9,468 9,468 9,401 9,384 9,384 9,384 9,440 0.20%
  QoQ % 0.00% 0.72% 0.18% 0.00% 0.00% -0.60% -
  Horiz. % 100.30% 100.30% 99.58% 99.40% 99.40% 99.40% 100.00%
Div Payout % 44.48 % 35.18 % 51.73 % 66.77 % 888.68 % - % - % -
  QoQ % 26.44% -31.99% -22.53% -92.49% 0.00% 0.00% -
  Horiz. % 5.01% 3.96% 5.82% 7.51% 100.00% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 162,295 154,662 156,594 145,740 144,632 129,405 130,430 15.64%
  QoQ % 4.94% -1.23% 7.45% 0.77% 11.77% -0.79% -
  Horiz. % 124.43% 118.58% 120.06% 111.74% 110.89% 99.21% 100.00%
NOSH 157,752 157,770 157,857 158,070 157,637 155,517 157,297 0.19%
  QoQ % -0.01% -0.06% -0.13% 0.27% 1.36% -1.13% -
  Horiz. % 100.29% 100.30% 100.36% 100.49% 100.22% 98.87% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 0.71 % 0.88 % 0.63 % 0.51 % 0.16 % -0.21 % -0.17 % -
  QoQ % -19.32% 39.68% 23.53% 218.75% 176.19% -23.53% -
  Horiz. % -417.65% -517.65% -370.59% -300.00% -94.12% 123.53% 100.00%
ROE 13.12 % 17.41 % 11.60 % 9.64 % 0.73 % -8.77 % -7.29 % -
  QoQ % -24.64% 50.09% 20.33% 1,220.55% 108.32% -20.30% -
  Horiz. % -179.97% -238.82% -159.12% -132.24% -10.01% 120.30% 100.00%
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2,256.49 2,251.32 2,261.02 2,287.33 2,298.05 2,329.98 2,287.47 -0.90%
  QoQ % 0.23% -0.43% -1.15% -0.47% -1.37% 1.86% -
  Horiz. % 98.65% 98.42% 98.84% 99.99% 100.46% 101.86% 100.00%
EPS 13.49 17.06 11.51 8.89 0.67 -7.30 -6.04 -
  QoQ % -20.93% 48.22% 29.47% 1,226.87% 109.18% -20.86% -
  Horiz. % -223.34% -282.45% -190.56% -147.19% -11.09% 120.86% 100.00%
DPS 6.00 6.00 6.00 6.00 6.00 6.03 6.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.50% 0.50% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.50% 100.00%
NAPS 1.0288 0.9803 0.9920 0.9220 0.9175 0.8321 0.8292 15.42%
  QoQ % 4.95% -1.18% 7.59% 0.49% 10.26% 0.35% -
  Horiz. % 124.07% 118.22% 119.63% 111.19% 110.65% 100.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2,257.85 2,252.92 2,263.87 2,293.31 2,297.75 2,298.34 2,282.24 -0.71%
  QoQ % 0.22% -0.48% -1.28% -0.19% -0.03% 0.71% -
  Horiz. % 98.93% 98.72% 99.20% 100.49% 100.68% 100.71% 100.00%
EPS 13.50 17.07 11.53 8.91 0.67 -7.20 -6.03 -
  QoQ % -20.91% 48.05% 29.41% 1,229.85% 109.31% -19.40% -
  Horiz. % -223.88% -283.08% -191.21% -147.76% -11.11% 119.40% 100.00%
DPS 6.01 6.01 5.96 5.95 5.95 5.95 5.99 0.22%
  QoQ % 0.00% 0.84% 0.17% 0.00% 0.00% -0.67% -
  Horiz. % 100.33% 100.33% 99.50% 99.33% 99.33% 99.33% 100.00%
NAPS 1.0294 0.9810 0.9933 0.9244 0.9174 0.8208 0.8273 15.64%
  QoQ % 4.93% -1.24% 7.45% 0.76% 11.77% -0.79% -
  Horiz. % 124.43% 118.58% 120.07% 111.74% 110.89% 99.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.7200 0.6000 0.6900 0.5000 0.4700 0.6000 0.5200 -
P/RPS 0.03 0.03 0.03 0.02 0.02 0.03 0.02 30.94%
  QoQ % 0.00% 0.00% 50.00% 0.00% -33.33% 50.00% -
  Horiz. % 150.00% 150.00% 150.00% 100.00% 100.00% 150.00% 100.00%
P/EPS 5.34 3.52 5.99 5.62 70.16 -8.22 -8.60 -
  QoQ % 51.70% -41.24% 6.58% -91.99% 953.53% 4.42% -
  Horiz. % -62.09% -40.93% -69.65% -65.35% -815.81% 95.58% 100.00%
EY 18.74 28.44 16.68 17.78 1.43 -12.17 -11.62 -
  QoQ % -34.11% 70.50% -6.19% 1,143.36% 111.75% -4.73% -
  Horiz. % -161.27% -244.75% -143.55% -153.01% -12.31% 104.73% 100.00%
DY 8.33 10.00 8.70 12.00 12.77 10.06 11.54 -19.48%
  QoQ % -16.70% 14.94% -27.50% -6.03% 26.94% -12.82% -
  Horiz. % 72.18% 86.66% 75.39% 103.99% 110.66% 87.18% 100.00%
P/NAPS 0.70 0.61 0.70 0.54 0.51 0.72 0.63 7.26%
  QoQ % 14.75% -12.86% 29.63% 5.88% -29.17% 14.29% -
  Horiz. % 111.11% 96.83% 111.11% 85.71% 80.95% 114.29% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 09/03/10 25/11/09 26/08/09 27/05/09 25/02/09 27/11/08 28/08/08 -
Price 0.6500 0.5300 0.6900 0.6500 0.7700 0.3500 0.6200 -
P/RPS 0.03 0.02 0.03 0.03 0.03 0.02 0.03 -
  QoQ % 50.00% -33.33% 0.00% 0.00% 50.00% -33.33% -
  Horiz. % 100.00% 66.67% 100.00% 100.00% 100.00% 66.67% 100.00%
P/EPS 4.82 3.11 5.99 7.31 114.94 -4.79 -10.26 -
  QoQ % 54.98% -48.08% -18.06% -93.64% 2,499.58% 53.31% -
  Horiz. % -46.98% -30.31% -58.38% -71.25% -1,120.27% 46.69% 100.00%
EY 20.76 32.19 16.68 13.68 0.87 -20.86 -9.75 -
  QoQ % -35.51% 92.99% 21.93% 1,472.41% 104.17% -113.95% -
  Horiz. % -212.92% -330.15% -171.08% -140.31% -8.92% 213.95% 100.00%
DY 9.23 11.32 8.70 9.23 7.79 17.24 9.68 -3.12%
  QoQ % -18.46% 30.11% -5.74% 18.49% -54.81% 78.10% -
  Horiz. % 95.35% 116.94% 89.88% 95.35% 80.48% 178.10% 100.00%
P/NAPS 0.63 0.54 0.70 0.70 0.84 0.42 0.75 -10.95%
  QoQ % 16.67% -22.86% 0.00% -16.67% 100.00% -44.00% -
  Horiz. % 84.00% 72.00% 93.33% 93.33% 112.00% 56.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

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!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS