Highlights

[DKSH] YoY Annualized Quarter Result on 2010-06-30 [#2]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 20-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     45.42%    YoY -     61.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 5,041,376 4,680,062 4,252,852 3,788,190 3,544,250 3,651,070 3,198,336 7.87%
  YoY % 7.72% 10.05% 12.27% 6.88% -2.93% 14.16% -
  Horiz. % 157.62% 146.33% 132.97% 118.44% 110.82% 114.16% 100.00%
PBT 74,746 76,132 68,308 26,900 17,356 -18,786 5,948 52.42%
  YoY % -1.82% 11.45% 153.93% 54.99% 192.39% -415.84% -
  Horiz. % 1,256.66% 1,279.96% 1,148.42% 452.25% 291.80% -315.84% 100.00%
Tax -11,312 -23,246 -18,808 -8,976 -6,000 -3,348 -6,118 10.78%
  YoY % 51.34% -23.60% -109.54% -49.60% -79.21% 45.28% -
  Horiz. % 184.90% 379.96% 307.42% 146.71% 98.07% 54.72% 100.00%
NP 63,434 52,886 49,500 17,924 11,356 -22,134 -170 -
  YoY % 19.94% 6.84% 176.17% 57.84% 151.31% -12,920.00% -
  Horiz. % -37,314.12% -31,109.41% -29,117.65% -10,543.53% -6,680.00% 13,020.00% 100.00%
NP to SH 59,080 49,274 44,876 14,356 8,874 -25,358 -3,450 -
  YoY % 19.90% 9.80% 212.59% 61.78% 134.99% -635.01% -
  Horiz. % -1,712.46% -1,428.23% -1,300.75% -416.12% -257.22% 735.01% 100.00%
Tax Rate 15.13 % 30.53 % 27.53 % 33.37 % 34.57 % - % 102.86 % -27.32%
  YoY % -50.44% 10.90% -17.50% -3.47% 0.00% 0.00% -
  Horiz. % 14.71% 29.68% 26.76% 32.44% 33.61% 0.00% 100.00%
Total Cost 4,977,942 4,627,176 4,203,352 3,770,266 3,532,894 3,673,204 3,198,506 7.64%
  YoY % 7.58% 10.08% 11.49% 6.72% -3.82% 14.84% -
  Horiz. % 155.63% 144.67% 131.42% 117.88% 110.45% 114.84% 100.00%
Net Worth 302,130 242,683 200,409 163,927 156,637 130,764 143,871 13.15%
  YoY % 24.50% 21.09% 22.25% 4.65% 19.79% -9.11% -
  Horiz. % 210.00% 168.68% 139.30% 113.94% 108.87% 90.89% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 36,255 22,072 14,189 10,868 9,474 9,461 3,165 50.08%
  YoY % 64.26% 55.55% 30.56% 14.72% 0.13% 198.94% -
  Horiz. % 1,145.45% 697.35% 448.32% 343.39% 299.32% 298.94% 100.00%
Div Payout % 61.37 % 44.79 % 31.62 % 75.71 % 106.76 % - % - % -
  YoY % 37.02% 41.65% -58.24% -29.08% 0.00% 0.00% -
  Horiz. % 57.48% 41.95% 29.62% 70.92% 100.00% - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 302,130 242,683 200,409 163,927 156,637 130,764 143,871 13.15%
  YoY % 24.50% 21.09% 22.25% 4.65% 19.79% -9.11% -
  Horiz. % 210.00% 168.68% 139.30% 113.94% 108.87% 90.89% 100.00%
NOSH 157,630 157,658 157,665 157,516 157,900 157,699 158,256 -0.07%
  YoY % -0.02% -0.01% 0.09% -0.24% 0.13% -0.35% -
  Horiz. % 99.60% 99.62% 99.63% 99.53% 99.77% 99.65% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 1.26 % 1.13 % 1.16 % 0.47 % 0.32 % -0.61 % -0.01 % -
  YoY % 11.50% -2.59% 146.81% 46.88% 152.46% -6,000.00% -
  Horiz. % -12,600.00% -11,300.00% -11,600.00% -4,700.00% -3,200.00% 6,100.00% 100.00%
ROE 19.55 % 20.30 % 22.39 % 8.76 % 5.67 % -19.39 % -2.40 % -
  YoY % -3.69% -9.33% 155.59% 54.50% 129.24% -707.92% -
  Horiz. % -814.58% -845.83% -932.92% -365.00% -236.25% 807.92% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 3,198.22 2,968.49 2,697.38 2,404.95 2,244.61 2,315.21 2,020.98 7.94%
  YoY % 7.74% 10.05% 12.16% 7.14% -3.05% 14.56% -
  Horiz. % 158.25% 146.88% 133.47% 119.00% 111.07% 114.56% 100.00%
EPS 37.48 31.26 28.46 9.02 5.62 -16.08 -2.18 -
  YoY % 19.90% 9.84% 215.52% 60.50% 134.95% -637.61% -
  Horiz. % -1,719.27% -1,433.94% -1,305.50% -413.76% -257.80% 737.61% 100.00%
DPS 23.00 14.00 9.00 6.90 6.00 6.00 2.00 50.18%
  YoY % 64.29% 55.56% 30.43% 15.00% 0.00% 200.00% -
  Horiz. % 1,150.00% 700.00% 450.00% 345.00% 300.00% 300.00% 100.00%
NAPS 1.9167 1.5393 1.2711 1.0407 0.9920 0.8292 0.9091 13.22%
  YoY % 24.52% 21.10% 22.14% 4.91% 19.63% -8.79% -
  Horiz. % 210.83% 169.32% 139.82% 114.48% 109.12% 91.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 3,197.66 2,968.49 2,697.52 2,402.79 2,248.06 2,315.82 2,028.65 7.87%
  YoY % 7.72% 10.05% 12.27% 6.88% -2.93% 14.16% -
  Horiz. % 157.63% 146.33% 132.97% 118.44% 110.82% 114.16% 100.00%
EPS 37.47 31.26 28.46 9.11 5.63 -16.08 -2.19 -
  YoY % 19.87% 9.84% 212.40% 61.81% 135.01% -634.25% -
  Horiz. % -1,710.96% -1,427.40% -1,299.54% -415.98% -257.08% 734.25% 100.00%
DPS 23.00 14.00 9.00 6.89 6.01 6.00 2.01 50.06%
  YoY % 64.29% 55.56% 30.62% 14.64% 0.17% 198.51% -
  Horiz. % 1,144.28% 696.52% 447.76% 342.79% 299.00% 298.51% 100.00%
NAPS 1.9164 1.5393 1.2712 1.0398 0.9935 0.8294 0.9126 13.15%
  YoY % 24.50% 21.09% 22.25% 4.66% 19.79% -9.12% -
  Horiz. % 209.99% 168.67% 139.29% 113.94% 108.86% 90.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 5.0300 2.1200 1.4700 0.9000 0.6900 0.5200 0.9000 -
P/RPS 0.16 0.07 0.05 0.04 0.03 0.02 0.04 25.97%
  YoY % 128.57% 40.00% 25.00% 33.33% 50.00% -50.00% -
  Horiz. % 400.00% 175.00% 125.00% 100.00% 75.00% 50.00% 100.00%
P/EPS 13.42 6.78 5.16 9.87 12.28 -3.23 -41.28 -
  YoY % 97.94% 31.40% -47.72% -19.63% 480.19% 92.18% -
  Horiz. % -32.51% -16.42% -12.50% -23.91% -29.75% 7.82% 100.00%
EY 7.45 14.74 19.36 10.13 8.14 -30.92 -2.42 -
  YoY % -49.46% -23.86% 91.12% 24.45% 126.33% -1,177.69% -
  Horiz. % -307.85% -609.09% -800.00% -418.60% -336.36% 1,277.69% 100.00%
DY 4.57 6.60 6.12 7.67 8.70 11.54 2.22 12.78%
  YoY % -30.76% 7.84% -20.21% -11.84% -24.61% 419.82% -
  Horiz. % 205.86% 297.30% 275.68% 345.50% 391.89% 519.82% 100.00%
P/NAPS 2.62 1.38 1.16 0.86 0.70 0.63 0.99 17.59%
  YoY % 89.86% 18.97% 34.88% 22.86% 11.11% -36.36% -
  Horiz. % 264.65% 139.39% 117.17% 86.87% 70.71% 63.64% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 24/08/12 26/08/11 20/08/10 26/08/09 28/08/08 29/08/07 -
Price 5.0700 2.0500 1.4600 0.7000 0.6900 0.6200 0.7200 -
P/RPS 0.16 0.07 0.05 0.03 0.03 0.03 0.04 25.97%
  YoY % 128.57% 40.00% 66.67% 0.00% 0.00% -25.00% -
  Horiz. % 400.00% 175.00% 125.00% 75.00% 75.00% 75.00% 100.00%
P/EPS 13.53 6.56 5.13 7.68 12.28 -3.86 -33.03 -
  YoY % 106.25% 27.88% -33.20% -37.46% 418.13% 88.31% -
  Horiz. % -40.96% -19.86% -15.53% -23.25% -37.18% 11.69% 100.00%
EY 7.39 15.25 19.50 13.02 8.14 -25.94 -3.03 -
  YoY % -51.54% -21.79% 49.77% 59.95% 131.38% -756.11% -
  Horiz. % -243.89% -503.30% -643.56% -429.70% -268.65% 856.11% 100.00%
DY 4.54 6.83 6.16 9.86 8.70 9.68 2.78 8.51%
  YoY % -33.53% 10.88% -37.53% 13.33% -10.12% 248.20% -
  Horiz. % 163.31% 245.68% 221.58% 354.68% 312.95% 348.20% 100.00%
P/NAPS 2.65 1.33 1.15 0.67 0.70 0.75 0.79 22.33%
  YoY % 99.25% 15.65% 71.64% -4.29% -6.67% -5.06% -
  Horiz. % 335.44% 168.35% 145.57% 84.81% 88.61% 94.94% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers