Highlights

[DKSH] YoY Annualized Quarter Result on 2008-06-30 [#2]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 28-Aug-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Jun-2008  [#2]
Profit Trend QoQ -     47.59%    YoY -     -635.01%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 4,252,852 3,788,190 3,544,250 3,651,070 3,198,336 2,953,386 3,142,052 5.17%
  YoY % 12.27% 6.88% -2.93% 14.16% 8.29% -6.00% -
  Horiz. % 135.35% 120.56% 112.80% 116.20% 101.79% 94.00% 100.00%
PBT 68,308 26,900 17,356 -18,786 5,948 3,998 18,594 24.21%
  YoY % 153.93% 54.99% 192.39% -415.84% 48.77% -78.50% -
  Horiz. % 367.37% 144.67% 93.34% -101.03% 31.99% 21.50% 100.00%
Tax -18,808 -8,976 -6,000 -3,348 -6,118 -3,006 -5,206 23.86%
  YoY % -109.54% -49.60% -79.21% 45.28% -103.53% 42.26% -
  Horiz. % 361.28% 172.42% 115.25% 64.31% 117.52% 57.74% 100.00%
NP 49,500 17,924 11,356 -22,134 -170 992 13,388 24.34%
  YoY % 176.17% 57.84% 151.31% -12,920.00% -117.14% -92.59% -
  Horiz. % 369.73% 133.88% 84.82% -165.33% -1.27% 7.41% 100.00%
NP to SH 44,876 14,356 8,874 -25,358 -3,450 -1,208 11,540 25.39%
  YoY % 212.59% 61.78% 134.99% -635.01% -185.60% -110.47% -
  Horiz. % 388.87% 124.40% 76.90% -219.74% -29.90% -10.47% 100.00%
Tax Rate 27.53 % 33.37 % 34.57 % - % 102.86 % 75.19 % 28.00 % -0.28%
  YoY % -17.50% -3.47% 0.00% 0.00% 36.80% 168.54% -
  Horiz. % 98.32% 119.18% 123.46% 0.00% 367.36% 268.54% 100.00%
Total Cost 4,203,352 3,770,266 3,532,894 3,673,204 3,198,506 2,952,394 3,128,664 5.04%
  YoY % 11.49% 6.72% -3.82% 14.84% 8.34% -5.63% -
  Horiz. % 134.35% 120.51% 112.92% 117.40% 102.23% 94.37% 100.00%
Net Worth 200,409 163,927 156,637 130,764 143,871 139,619 126,498 7.97%
  YoY % 22.25% 4.65% 19.79% -9.11% 3.05% 10.37% -
  Horiz. % 158.43% 129.59% 123.83% 103.37% 113.73% 110.37% 100.00%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 14,189 10,868 9,474 9,461 3,165 3,178 3,153 28.48%
  YoY % 30.56% 14.72% 0.13% 198.94% -0.43% 0.82% -
  Horiz. % 450.04% 344.71% 300.48% 300.09% 100.38% 100.82% 100.00%
Div Payout % 31.62 % 75.71 % 106.76 % - % - % - % 27.32 % 2.46%
  YoY % -58.24% -29.08% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.74% 277.12% 390.78% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 200,409 163,927 156,637 130,764 143,871 139,619 126,498 7.97%
  YoY % 22.25% 4.65% 19.79% -9.11% 3.05% 10.37% -
  Horiz. % 158.43% 129.59% 123.83% 103.37% 113.73% 110.37% 100.00%
NOSH 157,665 157,516 157,900 157,699 158,256 158,947 157,650 0.00%
  YoY % 0.09% -0.24% 0.13% -0.35% -0.43% 0.82% -
  Horiz. % 100.01% 99.92% 100.16% 100.03% 100.38% 100.82% 100.00%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 1.16 % 0.47 % 0.32 % -0.61 % -0.01 % 0.03 % 0.43 % 17.98%
  YoY % 146.81% 46.88% 152.46% -6,000.00% -133.33% -93.02% -
  Horiz. % 269.77% 109.30% 74.42% -141.86% -2.33% 6.98% 100.00%
ROE 22.39 % 8.76 % 5.67 % -19.39 % -2.40 % -0.87 % 9.12 % 16.14%
  YoY % 155.59% 54.50% 129.24% -707.92% -175.86% -109.54% -
  Horiz. % 245.50% 96.05% 62.17% -212.61% -26.32% -9.54% 100.00%
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 2,697.38 2,404.95 2,244.61 2,315.21 2,020.98 1,858.09 1,993.05 5.17%
  YoY % 12.16% 7.14% -3.05% 14.56% 8.77% -6.77% -
  Horiz. % 135.34% 120.67% 112.62% 116.16% 101.40% 93.23% 100.00%
EPS 28.46 9.02 5.62 -16.08 -2.18 -0.76 7.32 25.38%
  YoY % 215.52% 60.50% 134.95% -637.61% -186.84% -110.38% -
  Horiz. % 388.80% 123.22% 76.78% -219.67% -29.78% -10.38% 100.00%
DPS 9.00 6.90 6.00 6.00 2.00 2.00 2.00 28.48%
  YoY % 30.43% 15.00% 0.00% 200.00% 0.00% 0.00% -
  Horiz. % 450.00% 345.00% 300.00% 300.00% 100.00% 100.00% 100.00%
NAPS 1.2711 1.0407 0.9920 0.8292 0.9091 0.8784 0.8024 7.96%
  YoY % 22.14% 4.91% 19.63% -8.79% 3.49% 9.47% -
  Horiz. % 158.41% 129.70% 123.63% 103.34% 113.30% 109.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 2,697.52 2,402.79 2,248.06 2,315.82 2,028.65 1,873.29 1,992.95 5.17%
  YoY % 12.27% 6.88% -2.93% 14.16% 8.29% -6.00% -
  Horiz. % 135.35% 120.56% 112.80% 116.20% 101.79% 94.00% 100.00%
EPS 28.46 9.11 5.63 -16.08 -2.19 -0.77 7.32 25.38%
  YoY % 212.40% 61.81% 135.01% -634.25% -184.42% -110.52% -
  Horiz. % 388.80% 124.45% 76.91% -219.67% -29.92% -10.52% 100.00%
DPS 9.00 6.89 6.01 6.00 2.01 2.02 2.00 28.48%
  YoY % 30.62% 14.64% 0.17% 198.51% -0.50% 1.00% -
  Horiz. % 450.00% 344.50% 300.50% 300.00% 100.50% 101.00% 100.00%
NAPS 1.2712 1.0398 0.9935 0.8294 0.9126 0.8856 0.8024 7.97%
  YoY % 22.25% 4.66% 19.79% -9.12% 3.05% 10.37% -
  Horiz. % 158.42% 129.59% 123.82% 103.36% 113.73% 110.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.4700 0.9000 0.6900 0.5200 0.9000 0.6700 0.8000 -
P/RPS 0.05 0.04 0.03 0.02 0.04 0.04 0.04 3.79%
  YoY % 25.00% 33.33% 50.00% -50.00% 0.00% 0.00% -
  Horiz. % 125.00% 100.00% 75.00% 50.00% 100.00% 100.00% 100.00%
P/EPS 5.16 9.87 12.28 -3.23 -41.28 -88.16 10.93 -11.75%
  YoY % -47.72% -19.63% 480.19% 92.18% 53.18% -906.59% -
  Horiz. % 47.21% 90.30% 112.35% -29.55% -377.68% -806.59% 100.00%
EY 19.36 10.13 8.14 -30.92 -2.42 -1.13 9.15 13.30%
  YoY % 91.12% 24.45% 126.33% -1,177.69% -114.16% -112.35% -
  Horiz. % 211.58% 110.71% 88.96% -337.92% -26.45% -12.35% 100.00%
DY 6.12 7.67 8.70 11.54 2.22 2.99 2.50 16.08%
  YoY % -20.21% -11.84% -24.61% 419.82% -25.75% 19.60% -
  Horiz. % 244.80% 306.80% 348.00% 461.60% 88.80% 119.60% 100.00%
P/NAPS 1.16 0.86 0.70 0.63 0.99 0.76 1.00 2.50%
  YoY % 34.88% 22.86% 11.11% -36.36% 30.26% -24.00% -
  Horiz. % 116.00% 86.00% 70.00% 63.00% 99.00% 76.00% 100.00%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 20/08/10 26/08/09 28/08/08 29/08/07 30/08/06 26/08/05 -
Price 1.4600 0.7000 0.6900 0.6200 0.7200 0.6200 0.7400 -
P/RPS 0.05 0.03 0.03 0.03 0.04 0.03 0.04 3.79%
  YoY % 66.67% 0.00% 0.00% -25.00% 33.33% -25.00% -
  Horiz. % 125.00% 75.00% 75.00% 75.00% 100.00% 75.00% 100.00%
P/EPS 5.13 7.68 12.28 -3.86 -33.03 -81.58 10.11 -10.69%
  YoY % -33.20% -37.46% 418.13% 88.31% 59.51% -906.92% -
  Horiz. % 50.74% 75.96% 121.46% -38.18% -326.71% -806.92% 100.00%
EY 19.50 13.02 8.14 -25.94 -3.03 -1.23 9.89 11.97%
  YoY % 49.77% 59.95% 131.38% -756.11% -146.34% -112.44% -
  Horiz. % 197.17% 131.65% 82.31% -262.29% -30.64% -12.44% 100.00%
DY 6.16 9.86 8.70 9.68 2.78 3.23 2.70 14.73%
  YoY % -37.53% 13.33% -10.12% 248.20% -13.93% 19.63% -
  Horiz. % 228.15% 365.19% 322.22% 358.52% 102.96% 119.63% 100.00%
P/NAPS 1.15 0.67 0.70 0.75 0.79 0.71 0.92 3.79%
  YoY % 71.64% -4.29% -6.67% -5.06% 11.27% -22.83% -
  Horiz. % 125.00% 72.83% 76.09% 81.52% 85.87% 77.17% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers