Highlights

[DKSH] YoY Annualized Quarter Result on 2009-06-30 [#2]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 26-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     146.23%    YoY -     134.99%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 4,680,062 4,252,852 3,788,190 3,544,250 3,651,070 3,198,336 2,953,386 7.97%
  YoY % 10.05% 12.27% 6.88% -2.93% 14.16% 8.29% -
  Horiz. % 158.46% 144.00% 128.27% 120.01% 123.62% 108.29% 100.00%
PBT 76,132 68,308 26,900 17,356 -18,786 5,948 3,998 63.34%
  YoY % 11.45% 153.93% 54.99% 192.39% -415.84% 48.77% -
  Horiz. % 1,904.25% 1,708.55% 672.84% 434.12% -469.88% 148.77% 100.00%
Tax -23,246 -18,808 -8,976 -6,000 -3,348 -6,118 -3,006 40.58%
  YoY % -23.60% -109.54% -49.60% -79.21% 45.28% -103.53% -
  Horiz. % 773.32% 625.68% 298.60% 199.60% 111.38% 203.53% 100.00%
NP 52,886 49,500 17,924 11,356 -22,134 -170 992 93.88%
  YoY % 6.84% 176.17% 57.84% 151.31% -12,920.00% -117.14% -
  Horiz. % 5,331.25% 4,989.92% 1,806.85% 1,144.76% -2,231.25% -17.14% 100.00%
NP to SH 49,274 44,876 14,356 8,874 -25,358 -3,450 -1,208 -
  YoY % 9.80% 212.59% 61.78% 134.99% -635.01% -185.60% -
  Horiz. % -4,078.97% -3,714.90% -1,188.41% -734.60% 2,099.17% 285.60% 100.00%
Tax Rate 30.53 % 27.53 % 33.37 % 34.57 % - % 102.86 % 75.19 % -13.94%
  YoY % 10.90% -17.50% -3.47% 0.00% 0.00% 36.80% -
  Horiz. % 40.60% 36.61% 44.38% 45.98% 0.00% 136.80% 100.00%
Total Cost 4,627,176 4,203,352 3,770,266 3,532,894 3,673,204 3,198,506 2,952,394 7.77%
  YoY % 10.08% 11.49% 6.72% -3.82% 14.84% 8.34% -
  Horiz. % 156.73% 142.37% 127.70% 119.66% 124.41% 108.34% 100.00%
Net Worth 242,683 200,409 163,927 156,637 130,764 143,871 139,619 9.64%
  YoY % 21.09% 22.25% 4.65% 19.79% -9.11% 3.05% -
  Horiz. % 173.82% 143.54% 117.41% 112.19% 93.66% 103.05% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 22,072 14,189 10,868 9,474 9,461 3,165 3,178 38.08%
  YoY % 55.55% 30.56% 14.72% 0.13% 198.94% -0.43% -
  Horiz. % 694.32% 446.37% 341.89% 298.02% 297.64% 99.57% 100.00%
Div Payout % 44.79 % 31.62 % 75.71 % 106.76 % - % - % - % -
  YoY % 41.65% -58.24% -29.08% 0.00% 0.00% 0.00% -
  Horiz. % 41.95% 29.62% 70.92% 100.00% - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 242,683 200,409 163,927 156,637 130,764 143,871 139,619 9.64%
  YoY % 21.09% 22.25% 4.65% 19.79% -9.11% 3.05% -
  Horiz. % 173.82% 143.54% 117.41% 112.19% 93.66% 103.05% 100.00%
NOSH 157,658 157,665 157,516 157,900 157,699 158,256 158,947 -0.14%
  YoY % -0.01% 0.09% -0.24% 0.13% -0.35% -0.43% -
  Horiz. % 99.19% 99.19% 99.10% 99.34% 99.21% 99.57% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 1.13 % 1.16 % 0.47 % 0.32 % -0.61 % -0.01 % 0.03 % 82.99%
  YoY % -2.59% 146.81% 46.88% 152.46% -6,000.00% -133.33% -
  Horiz. % 3,766.67% 3,866.67% 1,566.67% 1,066.67% -2,033.33% -33.33% 100.00%
ROE 20.30 % 22.39 % 8.76 % 5.67 % -19.39 % -2.40 % -0.87 % -
  YoY % -9.33% 155.59% 54.50% 129.24% -707.92% -175.86% -
  Horiz. % -2,333.33% -2,573.56% -1,006.90% -651.72% 2,228.74% 275.86% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 2,968.49 2,697.38 2,404.95 2,244.61 2,315.21 2,020.98 1,858.09 8.11%
  YoY % 10.05% 12.16% 7.14% -3.05% 14.56% 8.77% -
  Horiz. % 159.76% 145.17% 129.43% 120.80% 124.60% 108.77% 100.00%
EPS 31.26 28.46 9.02 5.62 -16.08 -2.18 -0.76 -
  YoY % 9.84% 215.52% 60.50% 134.95% -637.61% -186.84% -
  Horiz. % -4,113.16% -3,744.74% -1,186.84% -739.47% 2,115.79% 286.84% 100.00%
DPS 14.00 9.00 6.90 6.00 6.00 2.00 2.00 38.27%
  YoY % 55.56% 30.43% 15.00% 0.00% 200.00% 0.00% -
  Horiz. % 700.00% 450.00% 345.00% 300.00% 300.00% 100.00% 100.00%
NAPS 1.5393 1.2711 1.0407 0.9920 0.8292 0.9091 0.8784 9.79%
  YoY % 21.10% 22.14% 4.91% 19.63% -8.79% 3.49% -
  Horiz. % 175.24% 144.71% 118.48% 112.93% 94.40% 103.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 2,968.49 2,697.52 2,402.79 2,248.06 2,315.82 2,028.65 1,873.29 7.97%
  YoY % 10.05% 12.27% 6.88% -2.93% 14.16% 8.29% -
  Horiz. % 158.46% 144.00% 128.27% 120.01% 123.62% 108.29% 100.00%
EPS 31.26 28.46 9.11 5.63 -16.08 -2.19 -0.77 -
  YoY % 9.84% 212.40% 61.81% 135.01% -634.25% -184.42% -
  Horiz. % -4,059.74% -3,696.10% -1,183.12% -731.17% 2,088.31% 284.42% 100.00%
DPS 14.00 9.00 6.89 6.01 6.00 2.01 2.02 38.04%
  YoY % 55.56% 30.62% 14.64% 0.17% 198.51% -0.50% -
  Horiz. % 693.07% 445.54% 341.09% 297.52% 297.03% 99.50% 100.00%
NAPS 1.5393 1.2712 1.0398 0.9935 0.8294 0.9126 0.8856 9.64%
  YoY % 21.09% 22.25% 4.66% 19.79% -9.12% 3.05% -
  Horiz. % 173.81% 143.54% 117.41% 112.18% 93.65% 103.05% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.1200 1.4700 0.9000 0.6900 0.5200 0.9000 0.6700 -
P/RPS 0.07 0.05 0.04 0.03 0.02 0.04 0.04 9.77%
  YoY % 40.00% 25.00% 33.33% 50.00% -50.00% 0.00% -
  Horiz. % 175.00% 125.00% 100.00% 75.00% 50.00% 100.00% 100.00%
P/EPS 6.78 5.16 9.87 12.28 -3.23 -41.28 -88.16 -
  YoY % 31.40% -47.72% -19.63% 480.19% 92.18% 53.18% -
  Horiz. % -7.69% -5.85% -11.20% -13.93% 3.66% 46.82% 100.00%
EY 14.74 19.36 10.13 8.14 -30.92 -2.42 -1.13 -
  YoY % -23.86% 91.12% 24.45% 126.33% -1,177.69% -114.16% -
  Horiz. % -1,304.42% -1,713.27% -896.46% -720.35% 2,736.28% 214.16% 100.00%
DY 6.60 6.12 7.67 8.70 11.54 2.22 2.99 14.09%
  YoY % 7.84% -20.21% -11.84% -24.61% 419.82% -25.75% -
  Horiz. % 220.74% 204.68% 256.52% 290.97% 385.95% 74.25% 100.00%
P/NAPS 1.38 1.16 0.86 0.70 0.63 0.99 0.76 10.44%
  YoY % 18.97% 34.88% 22.86% 11.11% -36.36% 30.26% -
  Horiz. % 181.58% 152.63% 113.16% 92.11% 82.89% 130.26% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 24/08/12 26/08/11 20/08/10 26/08/09 28/08/08 29/08/07 30/08/06 -
Price 2.0500 1.4600 0.7000 0.6900 0.6200 0.7200 0.6200 -
P/RPS 0.07 0.05 0.03 0.03 0.03 0.04 0.03 15.15%
  YoY % 40.00% 66.67% 0.00% 0.00% -25.00% 33.33% -
  Horiz. % 233.33% 166.67% 100.00% 100.00% 100.00% 133.33% 100.00%
P/EPS 6.56 5.13 7.68 12.28 -3.86 -33.03 -81.58 -
  YoY % 27.88% -33.20% -37.46% 418.13% 88.31% 59.51% -
  Horiz. % -8.04% -6.29% -9.41% -15.05% 4.73% 40.49% 100.00%
EY 15.25 19.50 13.02 8.14 -25.94 -3.03 -1.23 -
  YoY % -21.79% 49.77% 59.95% 131.38% -756.11% -146.34% -
  Horiz. % -1,239.84% -1,585.37% -1,058.54% -661.79% 2,108.94% 246.34% 100.00%
DY 6.83 6.16 9.86 8.70 9.68 2.78 3.23 13.28%
  YoY % 10.88% -37.53% 13.33% -10.12% 248.20% -13.93% -
  Horiz. % 211.46% 190.71% 305.26% 269.35% 299.69% 86.07% 100.00%
P/NAPS 1.33 1.15 0.67 0.70 0.75 0.79 0.71 11.02%
  YoY % 15.65% 71.64% -4.29% -6.67% -5.06% 11.27% -
  Horiz. % 187.32% 161.97% 94.37% 98.59% 105.63% 111.27% 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.
 


 

391  338  517  771 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.40-0.08 
 NETX 0.020.00 
 SAPNRG 0.26-0.005 
 IFCAMSC 0.435+0.05 
 MTAG 0.51-0.03 
 HSI-C7F 0.335+0.01 
 KNM 0.44-0.02 
 GPACKET-WB 0.320.00 
 JCY 0.205+0.015 
 ISTONE 0.235-0.02 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers