Highlights

[DKSH] YoY Annualized Quarter Result on 2011-06-30 [#2]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 26-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     5.69%    YoY -     212.59%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 5,296,054 5,041,376 4,680,062 4,252,852 3,788,190 3,544,250 3,651,070 6.39%
  YoY % 5.05% 7.72% 10.05% 12.27% 6.88% -2.93% -
  Horiz. % 145.05% 138.08% 128.18% 116.48% 103.76% 97.07% 100.00%
PBT 75,374 74,746 76,132 68,308 26,900 17,356 -18,786 -
  YoY % 0.84% -1.82% 11.45% 153.93% 54.99% 192.39% -
  Horiz. % -401.22% -397.88% -405.26% -363.61% -143.19% -92.39% 100.00%
Tax -19,462 -11,312 -23,246 -18,808 -8,976 -6,000 -3,348 34.07%
  YoY % -72.05% 51.34% -23.60% -109.54% -49.60% -79.21% -
  Horiz. % 581.30% 337.87% 694.32% 561.77% 268.10% 179.21% 100.00%
NP 55,912 63,434 52,886 49,500 17,924 11,356 -22,134 -
  YoY % -11.86% 19.94% 6.84% 176.17% 57.84% 151.31% -
  Horiz. % -252.61% -286.59% -238.94% -223.64% -80.98% -51.31% 100.00%
NP to SH 55,912 59,080 49,274 44,876 14,356 8,874 -25,358 -
  YoY % -5.36% 19.90% 9.80% 212.59% 61.78% 134.99% -
  Horiz. % -220.49% -232.98% -194.31% -176.97% -56.61% -34.99% 100.00%
Tax Rate 25.82 % 15.13 % 30.53 % 27.53 % 33.37 % 34.57 % - % -
  YoY % 70.65% -50.44% 10.90% -17.50% -3.47% 0.00% -
  Horiz. % 74.69% 43.77% 88.31% 79.64% 96.53% 100.00% -
Total Cost 5,240,142 4,977,942 4,627,176 4,203,352 3,770,266 3,532,894 3,673,204 6.10%
  YoY % 5.27% 7.58% 10.08% 11.49% 6.72% -3.82% -
  Horiz. % 142.66% 135.52% 125.97% 114.43% 102.64% 96.18% 100.00%
Net Worth 441,663 302,130 242,683 200,409 163,927 156,637 130,764 22.48%
  YoY % 46.18% 24.50% 21.09% 22.25% 4.65% 19.79% -
  Horiz. % 337.76% 231.05% 185.59% 153.26% 125.36% 119.79% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 70,946 36,255 22,072 14,189 10,868 9,474 9,461 39.88%
  YoY % 95.69% 64.26% 55.55% 30.56% 14.72% 0.13% -
  Horiz. % 749.81% 383.17% 233.27% 149.97% 114.87% 100.13% 100.00%
Div Payout % 126.89 % 61.37 % 44.79 % 31.62 % 75.71 % 106.76 % - % -
  YoY % 106.76% 37.02% 41.65% -58.24% -29.08% 0.00% -
  Horiz. % 118.86% 57.48% 41.95% 29.62% 70.92% 100.00% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 441,663 302,130 242,683 200,409 163,927 156,637 130,764 22.48%
  YoY % 46.18% 24.50% 21.09% 22.25% 4.65% 19.79% -
  Horiz. % 337.76% 231.05% 185.59% 153.26% 125.36% 119.79% 100.00%
NOSH 157,658 157,630 157,658 157,665 157,516 157,900 157,699 -0.00%
  YoY % 0.02% -0.02% -0.01% 0.09% -0.24% 0.13% -
  Horiz. % 99.97% 99.96% 99.97% 99.98% 99.88% 100.13% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 1.06 % 1.26 % 1.13 % 1.16 % 0.47 % 0.32 % -0.61 % -
  YoY % -15.87% 11.50% -2.59% 146.81% 46.88% 152.46% -
  Horiz. % -173.77% -206.56% -185.25% -190.16% -77.05% -52.46% 100.00%
ROE 12.66 % 19.55 % 20.30 % 22.39 % 8.76 % 5.67 % -19.39 % -
  YoY % -35.24% -3.69% -9.33% 155.59% 54.50% 129.24% -
  Horiz. % -65.29% -100.83% -104.69% -115.47% -45.18% -29.24% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 3,359.20 3,198.22 2,968.49 2,697.38 2,404.95 2,244.61 2,315.21 6.40%
  YoY % 5.03% 7.74% 10.05% 12.16% 7.14% -3.05% -
  Horiz. % 145.09% 138.14% 128.22% 116.51% 103.88% 96.95% 100.00%
EPS 35.46 37.48 31.26 28.46 9.02 5.62 -16.08 -
  YoY % -5.39% 19.90% 9.84% 215.52% 60.50% 134.95% -
  Horiz. % -220.52% -233.08% -194.40% -176.99% -56.09% -34.95% 100.00%
DPS 45.00 23.00 14.00 9.00 6.90 6.00 6.00 39.89%
  YoY % 95.65% 64.29% 55.56% 30.43% 15.00% 0.00% -
  Horiz. % 750.00% 383.33% 233.33% 150.00% 115.00% 100.00% 100.00%
NAPS 2.8014 1.9167 1.5393 1.2711 1.0407 0.9920 0.8292 22.48%
  YoY % 46.16% 24.52% 21.10% 22.14% 4.91% 19.63% -
  Horiz. % 337.84% 231.15% 185.64% 153.29% 125.51% 119.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 3,359.20 3,197.66 2,968.49 2,697.52 2,402.79 2,248.06 2,315.82 6.39%
  YoY % 5.05% 7.72% 10.05% 12.27% 6.88% -2.93% -
  Horiz. % 145.05% 138.08% 128.18% 116.48% 103.76% 97.07% 100.00%
EPS 35.46 37.47 31.26 28.46 9.11 5.63 -16.08 -
  YoY % -5.36% 19.87% 9.84% 212.40% 61.81% 135.01% -
  Horiz. % -220.52% -233.02% -194.40% -176.99% -56.65% -35.01% 100.00%
DPS 45.00 23.00 14.00 9.00 6.89 6.01 6.00 39.89%
  YoY % 95.65% 64.29% 55.56% 30.62% 14.64% 0.17% -
  Horiz. % 750.00% 383.33% 233.33% 150.00% 114.83% 100.17% 100.00%
NAPS 2.8014 1.9164 1.5393 1.2712 1.0398 0.9935 0.8294 22.48%
  YoY % 46.18% 24.50% 21.09% 22.25% 4.66% 19.79% -
  Horiz. % 337.76% 231.06% 185.59% 153.27% 125.37% 119.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 8.2800 5.0300 2.1200 1.4700 0.9000 0.6900 0.5200 -
P/RPS 0.25 0.16 0.07 0.05 0.04 0.03 0.02 52.31%
  YoY % 56.25% 128.57% 40.00% 25.00% 33.33% 50.00% -
  Horiz. % 1,250.00% 800.00% 350.00% 250.00% 200.00% 150.00% 100.00%
P/EPS 23.35 13.42 6.78 5.16 9.87 12.28 -3.23 -
  YoY % 73.99% 97.94% 31.40% -47.72% -19.63% 480.19% -
  Horiz. % -722.91% -415.48% -209.91% -159.75% -305.57% -380.19% 100.00%
EY 4.28 7.45 14.74 19.36 10.13 8.14 -30.92 -
  YoY % -42.55% -49.46% -23.86% 91.12% 24.45% 126.33% -
  Horiz. % -13.84% -24.09% -47.67% -62.61% -32.76% -26.33% 100.00%
DY 5.43 4.57 6.60 6.12 7.67 8.70 11.54 -11.80%
  YoY % 18.82% -30.76% 7.84% -20.21% -11.84% -24.61% -
  Horiz. % 47.05% 39.60% 57.19% 53.03% 66.46% 75.39% 100.00%
P/NAPS 2.96 2.62 1.38 1.16 0.86 0.70 0.63 29.40%
  YoY % 12.98% 89.86% 18.97% 34.88% 22.86% 11.11% -
  Horiz. % 469.84% 415.87% 219.05% 184.13% 136.51% 111.11% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/08/14 28/08/13 24/08/12 26/08/11 20/08/10 26/08/09 28/08/08 -
Price 6.5600 5.0700 2.0500 1.4600 0.7000 0.6900 0.6200 -
P/RPS 0.20 0.16 0.07 0.05 0.03 0.03 0.03 37.17%
  YoY % 25.00% 128.57% 40.00% 66.67% 0.00% 0.00% -
  Horiz. % 666.67% 533.33% 233.33% 166.67% 100.00% 100.00% 100.00%
P/EPS 18.50 13.53 6.56 5.13 7.68 12.28 -3.86 -
  YoY % 36.73% 106.25% 27.88% -33.20% -37.46% 418.13% -
  Horiz. % -479.27% -350.52% -169.95% -132.90% -198.96% -318.13% 100.00%
EY 5.41 7.39 15.25 19.50 13.02 8.14 -25.94 -
  YoY % -26.79% -51.54% -21.79% 49.77% 59.95% 131.38% -
  Horiz. % -20.86% -28.49% -58.79% -75.17% -50.19% -31.38% 100.00%
DY 6.86 4.54 6.83 6.16 9.86 8.70 9.68 -5.58%
  YoY % 51.10% -33.53% 10.88% -37.53% 13.33% -10.12% -
  Horiz. % 70.87% 46.90% 70.56% 63.64% 101.86% 89.88% 100.00%
P/NAPS 2.34 2.65 1.33 1.15 0.67 0.70 0.75 20.87%
  YoY % -11.70% 99.25% 15.65% 71.64% -4.29% -6.67% -
  Horiz. % 312.00% 353.33% 177.33% 153.33% 89.33% 93.33% 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.
 


 

174  122  408  1558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.02-0.005 
 NEXGRAM 0.010.00 
 TDM 0.265+0.02 
 KHEESAN 0.50+0.02 
 EKOVEST 0.805+0.005 
 RSAWIT 0.29+0.015 
 HSI-C7K 0.25+0.01 
 DOLPHIN 0.15+0.015 
 SAPNRG 0.2650.00 
 KNM-WB 0.07-0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers