Highlights

[DKSH] YoY Annualized Quarter Result on 2007-06-30 [#2]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 29-Aug-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 30-Jun-2007  [#2]
Profit Trend QoQ -     46.19%    YoY -     -185.60%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 3,788,190 3,544,250 3,651,070 3,198,336 2,953,386 3,142,052 2,615,712 6.36%
  YoY % 6.88% -2.93% 14.16% 8.29% -6.00% 20.12% -
  Horiz. % 144.82% 135.50% 139.58% 122.27% 112.91% 120.12% 100.00%
PBT 26,900 17,356 -18,786 5,948 3,998 18,594 5,372 30.78%
  YoY % 54.99% 192.39% -415.84% 48.77% -78.50% 246.13% -
  Horiz. % 500.74% 323.08% -349.70% 110.72% 74.42% 346.13% 100.00%
Tax -8,976 -6,000 -3,348 -6,118 -3,006 -5,206 -1,246 38.95%
  YoY % -49.60% -79.21% 45.28% -103.53% 42.26% -317.82% -
  Horiz. % 720.39% 481.54% 268.70% 491.01% 241.25% 417.82% 100.00%
NP 17,924 11,356 -22,134 -170 992 13,388 4,126 27.72%
  YoY % 57.84% 151.31% -12,920.00% -117.14% -92.59% 224.48% -
  Horiz. % 434.42% 275.23% -536.45% -4.12% 24.04% 324.48% 100.00%
NP to SH 14,356 8,874 -25,358 -3,450 -1,208 11,540 4,126 23.09%
  YoY % 61.78% 134.99% -635.01% -185.60% -110.47% 179.69% -
  Horiz. % 347.94% 215.08% -614.59% -83.62% -29.28% 279.69% 100.00%
Tax Rate 33.37 % 34.57 % - % 102.86 % 75.19 % 28.00 % 23.19 % 6.25%
  YoY % -3.47% 0.00% 0.00% 36.80% 168.54% 20.74% -
  Horiz. % 143.90% 149.07% 0.00% 443.55% 324.23% 120.74% 100.00%
Total Cost 3,770,266 3,532,894 3,673,204 3,198,506 2,952,394 3,128,664 2,611,586 6.31%
  YoY % 6.72% -3.82% 14.84% 8.34% -5.63% 19.80% -
  Horiz. % 144.37% 135.28% 140.65% 122.47% 113.05% 119.80% 100.00%
Net Worth 163,927 156,637 130,764 143,871 139,619 126,498 42,728 25.11%
  YoY % 4.65% 19.79% -9.11% 3.05% 10.37% 196.05% -
  Horiz. % 383.65% 366.58% 306.03% 336.71% 326.76% 296.05% 100.00%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 10,868 9,474 9,461 3,165 3,178 3,153 1,650 36.89%
  YoY % 14.72% 0.13% 198.94% -0.43% 0.82% 91.04% -
  Horiz. % 658.55% 574.04% 573.31% 191.78% 192.62% 191.04% 100.00%
Div Payout % 75.71 % 106.76 % - % - % - % 27.32 % 40.00 % 11.21%
  YoY % -29.08% 0.00% 0.00% 0.00% 0.00% -31.70% -
  Horiz. % 189.28% 266.90% 0.00% 0.00% 0.00% 68.30% 100.00%
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 163,927 156,637 130,764 143,871 139,619 126,498 42,728 25.11%
  YoY % 4.65% 19.79% -9.11% 3.05% 10.37% 196.05% -
  Horiz. % 383.65% 366.58% 306.03% 336.71% 326.76% 296.05% 100.00%
NOSH 157,516 157,900 157,699 158,256 158,947 157,650 82,520 11.37%
  YoY % -0.24% 0.13% -0.35% -0.43% 0.82% 91.04% -
  Horiz. % 190.88% 191.35% 191.10% 191.78% 192.62% 191.04% 100.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 0.47 % 0.32 % -0.61 % -0.01 % 0.03 % 0.43 % 0.16 % 19.66%
  YoY % 46.88% 152.46% -6,000.00% -133.33% -93.02% 168.75% -
  Horiz. % 293.75% 200.00% -381.25% -6.25% 18.75% 268.75% 100.00%
ROE 8.76 % 5.67 % -19.39 % -2.40 % -0.87 % 9.12 % 9.66 % -1.62%
  YoY % 54.50% 129.24% -707.92% -175.86% -109.54% -5.59% -
  Horiz. % 90.68% 58.70% -200.72% -24.84% -9.01% 94.41% 100.00%
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 2,404.95 2,244.61 2,315.21 2,020.98 1,858.09 1,993.05 3,169.79 -4.50%
  YoY % 7.14% -3.05% 14.56% 8.77% -6.77% -37.12% -
  Horiz. % 75.87% 70.81% 73.04% 63.76% 58.62% 62.88% 100.00%
EPS 9.02 5.62 -16.08 -2.18 -0.76 7.32 5.00 10.33%
  YoY % 60.50% 134.95% -637.61% -186.84% -110.38% 46.40% -
  Horiz. % 180.40% 112.40% -321.60% -43.60% -15.20% 146.40% 100.00%
DPS 6.90 6.00 6.00 2.00 2.00 2.00 2.00 22.91%
  YoY % 15.00% 0.00% 200.00% 0.00% 0.00% 0.00% -
  Horiz. % 345.00% 300.00% 300.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.0407 0.9920 0.8292 0.9091 0.8784 0.8024 0.5178 12.33%
  YoY % 4.91% 19.63% -8.79% 3.49% 9.47% 54.96% -
  Horiz. % 200.98% 191.58% 160.14% 175.57% 169.64% 154.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 2,402.79 2,248.06 2,315.82 2,028.65 1,873.29 1,992.95 1,659.10 6.36%
  YoY % 6.88% -2.93% 14.16% 8.29% -6.00% 20.12% -
  Horiz. % 144.82% 135.50% 139.58% 122.27% 112.91% 120.12% 100.00%
EPS 9.11 5.63 -16.08 -2.19 -0.77 7.32 2.62 23.07%
  YoY % 61.81% 135.01% -634.25% -184.42% -110.52% 179.39% -
  Horiz. % 347.71% 214.89% -613.74% -83.59% -29.39% 279.39% 100.00%
DPS 6.89 6.01 6.00 2.01 2.02 2.00 1.05 36.81%
  YoY % 14.64% 0.17% 198.51% -0.50% 1.00% 90.48% -
  Horiz. % 656.19% 572.38% 571.43% 191.43% 192.38% 190.48% 100.00%
NAPS 1.0398 0.9935 0.8294 0.9126 0.8856 0.8024 0.2710 25.11%
  YoY % 4.66% 19.79% -9.12% 3.05% 10.37% 196.09% -
  Horiz. % 383.69% 366.61% 306.05% 336.75% 326.79% 296.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.9000 0.6900 0.5200 0.9000 0.6700 0.8000 0.9000 -
P/RPS 0.04 0.03 0.02 0.04 0.04 0.04 0.03 4.91%
  YoY % 33.33% 50.00% -50.00% 0.00% 0.00% 33.33% -
  Horiz. % 133.33% 100.00% 66.67% 133.33% 133.33% 133.33% 100.00%
P/EPS 9.87 12.28 -3.23 -41.28 -88.16 10.93 18.00 -9.53%
  YoY % -19.63% 480.19% 92.18% 53.18% -906.59% -39.28% -
  Horiz. % 54.83% 68.22% -17.94% -229.33% -489.78% 60.72% 100.00%
EY 10.13 8.14 -30.92 -2.42 -1.13 9.15 5.56 10.51%
  YoY % 24.45% 126.33% -1,177.69% -114.16% -112.35% 64.57% -
  Horiz. % 182.19% 146.40% -556.12% -43.53% -20.32% 164.57% 100.00%
DY 7.67 8.70 11.54 2.22 2.99 2.50 2.22 22.94%
  YoY % -11.84% -24.61% 419.82% -25.75% 19.60% 12.61% -
  Horiz. % 345.50% 391.89% 519.82% 100.00% 134.68% 112.61% 100.00%
P/NAPS 0.86 0.70 0.63 0.99 0.76 1.00 1.74 -11.08%
  YoY % 22.86% 11.11% -36.36% 30.26% -24.00% -42.53% -
  Horiz. % 49.43% 40.23% 36.21% 56.90% 43.68% 57.47% 100.00%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 20/08/10 26/08/09 28/08/08 29/08/07 30/08/06 26/08/05 27/08/04 -
Price 0.7000 0.6900 0.6200 0.7200 0.6200 0.7400 0.7100 -
P/RPS 0.03 0.03 0.03 0.04 0.03 0.04 0.02 6.99%
  YoY % 0.00% 0.00% -25.00% 33.33% -25.00% 100.00% -
  Horiz. % 150.00% 150.00% 150.00% 200.00% 150.00% 200.00% 100.00%
P/EPS 7.68 12.28 -3.86 -33.03 -81.58 10.11 14.20 -9.73%
  YoY % -37.46% 418.13% 88.31% 59.51% -906.92% -28.80% -
  Horiz. % 54.08% 86.48% -27.18% -232.61% -574.51% 71.20% 100.00%
EY 13.02 8.14 -25.94 -3.03 -1.23 9.89 7.04 10.79%
  YoY % 59.95% 131.38% -756.11% -146.34% -112.44% 40.48% -
  Horiz. % 184.94% 115.62% -368.47% -43.04% -17.47% 140.48% 100.00%
DY 9.86 8.70 9.68 2.78 3.23 2.70 2.82 23.19%
  YoY % 13.33% -10.12% 248.20% -13.93% 19.63% -4.26% -
  Horiz. % 349.65% 308.51% 343.26% 98.58% 114.54% 95.74% 100.00%
P/NAPS 0.67 0.70 0.75 0.79 0.71 0.92 1.37 -11.23%
  YoY % -4.29% -6.67% -5.06% 11.27% -22.83% -32.85% -
  Horiz. % 48.91% 51.09% 54.74% 57.66% 51.82% 67.15% 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.
 


 

146  106  389  1622 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DBE 0.035+0.005 
 DYNACIA 0.09+0.005 
 DYNACIA-PA 0.0450.00 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.07-0.055 
 XDL 0.110.00 
 ARMADA 0.485+0.02 
 AT 0.050.00 
 EKOVEST 0.825+0.015 
 HSI-C7J 0.12+0.035 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers