Highlights

[DKSH] YoY Annualized Quarter Result on 2009-09-30 [#3]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 25-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     104.87%    YoY -     211.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 4,715,290 4,290,616 3,839,620 3,571,616 3,665,856 3,330,177 2,973,734 7.98%
  YoY % 9.90% 11.75% 7.50% -2.57% 10.08% 11.99% -
  Horiz. % 158.56% 144.28% 129.12% 120.11% 123.27% 111.99% 100.00%
PBT 73,912 67,257 37,526 24,501 -6,574 11,737 5,729 53.09%
  YoY % 9.89% 79.23% 53.16% 472.66% -156.01% 104.86% -
  Horiz. % 1,290.06% 1,173.91% 654.99% 427.65% -114.75% 204.86% 100.00%
Tax -21,458 -18,353 -10,646 -3,225 -5,978 -7,580 -2,537 42.69%
  YoY % -16.92% -72.39% -230.10% 46.05% 21.13% -198.74% -
  Horiz. % 845.72% 723.33% 419.60% 127.12% 235.63% 298.74% 100.00%
NP 52,453 48,904 26,880 21,276 -12,553 4,157 3,192 59.38%
  YoY % 7.26% 81.93% 26.34% 269.48% -401.96% 30.24% -
  Horiz. % 1,643.27% 1,532.08% 842.11% 666.54% -393.27% 130.24% 100.00%
NP to SH 48,602 43,876 23,357 18,180 -16,304 764 925 93.40%
  YoY % 10.77% 87.85% 28.48% 211.51% -2,234.03% -17.44% -
  Horiz. % 5,252.45% 4,741.64% 2,524.21% 1,964.70% -1,761.96% 82.56% 100.00%
Tax Rate 29.03 % 27.29 % 28.37 % 13.16 % - % 64.58 % 44.29 % -6.79%
  YoY % 6.38% -3.81% 115.58% 0.00% 0.00% 45.81% -
  Horiz. % 65.55% 61.62% 64.06% 29.71% 0.00% 145.81% 100.00%
Total Cost 4,662,837 4,241,712 3,812,740 3,550,340 3,678,409 3,326,020 2,970,542 7.80%
  YoY % 9.93% 11.25% 7.39% -3.48% 10.59% 11.97% -
  Horiz. % 156.97% 142.79% 128.35% 119.52% 123.83% 111.97% 100.00%
Net Worth 254,491 210,934 174,427 154,524 131,120 147,022 139,856 10.48%
  YoY % 20.65% 20.93% 12.88% 17.85% -10.82% 5.12% -
  Horiz. % 181.97% 150.82% 124.72% 110.49% 93.75% 105.12% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 14,714 9,459 7,252 6,305 6,303 - 6,309 15.14%
  YoY % 55.55% 30.44% 15.02% 0.03% 0.00% 0.00% -
  Horiz. % 233.23% 149.94% 114.95% 99.94% 99.90% 0.00% 100.00%
Div Payout % 30.28 % 21.56 % 31.05 % 34.68 % - % - % 681.82 % -40.46%
  YoY % 40.45% -30.56% -10.47% 0.00% 0.00% 0.00% -
  Horiz. % 4.44% 3.16% 4.55% 5.09% 0.00% 0.00% 100.00%
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 254,491 210,934 174,427 154,524 131,120 147,022 139,856 10.48%
  YoY % 20.65% 20.93% 12.88% 17.85% -10.82% 5.12% -
  Horiz. % 181.97% 150.82% 124.72% 110.49% 93.75% 105.12% 100.00%
NOSH 157,658 157,660 157,653 157,630 157,577 159,166 157,727 -0.01%
  YoY % -0.00% 0.00% 0.01% 0.03% -1.00% 0.91% -
  Horiz. % 99.96% 99.96% 99.95% 99.94% 99.90% 100.91% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 1.11 % 1.14 % 0.70 % 0.60 % -0.34 % 0.12 % 0.11 % 46.95%
  YoY % -2.63% 62.86% 16.67% 276.47% -383.33% 9.09% -
  Horiz. % 1,009.09% 1,036.36% 636.36% 545.45% -309.09% 109.09% 100.00%
ROE 19.10 % 20.80 % 13.39 % 11.77 % -12.43 % 0.52 % 0.66 % 75.13%
  YoY % -8.17% 55.34% 13.76% 194.69% -2,490.38% -21.21% -
  Horiz. % 2,893.94% 3,151.51% 2,028.79% 1,783.33% -1,883.33% 78.79% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2,990.83 2,721.42 2,435.48 2,265.82 2,326.39 2,092.26 1,885.37 7.99%
  YoY % 9.90% 11.74% 7.49% -2.60% 11.19% 10.97% -
  Horiz. % 158.63% 144.34% 129.18% 120.18% 123.39% 110.97% 100.00%
EPS 30.83 27.83 14.81 11.53 -10.35 0.48 0.59 93.24%
  YoY % 10.78% 87.91% 28.45% 211.40% -2,256.25% -18.64% -
  Horiz. % 5,225.42% 4,716.95% 2,510.17% 1,954.24% -1,754.24% 81.36% 100.00%
DPS 9.33 6.00 4.60 4.00 4.00 0.00 4.00 15.15%
  YoY % 55.50% 30.43% 15.00% 0.00% 0.00% 0.00% -
  Horiz. % 233.25% 150.00% 115.00% 100.00% 100.00% 0.00% 100.00%
NAPS 1.6142 1.3379 1.1064 0.9803 0.8321 0.9237 0.8867 10.49%
  YoY % 20.65% 20.92% 12.86% 17.81% -9.92% 4.17% -
  Horiz. % 182.05% 150.89% 124.78% 110.56% 93.84% 104.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2,990.83 2,721.47 2,435.41 2,265.42 2,325.19 2,112.28 1,886.19 7.98%
  YoY % 9.90% 11.75% 7.50% -2.57% 10.08% 11.99% -
  Horiz. % 158.56% 144.28% 129.12% 120.11% 123.27% 111.99% 100.00%
EPS 30.83 27.83 14.82 11.53 -10.34 0.48 0.59 93.24%
  YoY % 10.78% 87.79% 28.53% 211.51% -2,254.17% -18.64% -
  Horiz. % 5,225.42% 4,716.95% 2,511.86% 1,954.24% -1,752.54% 81.36% 100.00%
DPS 9.33 6.00 4.60 4.00 4.00 0.00 4.00 15.15%
  YoY % 55.50% 30.43% 15.00% 0.00% 0.00% 0.00% -
  Horiz. % 233.25% 150.00% 115.00% 100.00% 100.00% 0.00% 100.00%
NAPS 1.6142 1.3379 1.1064 0.9801 0.8317 0.9325 0.8871 10.48%
  YoY % 20.65% 20.92% 12.89% 17.84% -10.81% 5.12% -
  Horiz. % 181.96% 150.82% 124.72% 110.48% 93.75% 105.12% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.1400 1.4600 0.7000 0.6000 0.6000 0.7200 0.6700 -
P/RPS 0.07 0.05 0.03 0.03 0.03 0.03 0.04 9.77%
  YoY % 40.00% 66.67% 0.00% 0.00% 0.00% -25.00% -
  Horiz. % 175.00% 125.00% 75.00% 75.00% 75.00% 75.00% 100.00%
P/EPS 6.94 5.25 4.72 5.20 -5.80 150.00 114.20 -37.27%
  YoY % 32.19% 11.23% -9.23% 189.66% -103.87% 31.35% -
  Horiz. % 6.08% 4.60% 4.13% 4.55% -5.08% 131.35% 100.00%
EY 14.41 19.06 21.17 19.22 -17.24 0.67 0.88 59.29%
  YoY % -24.40% -9.97% 10.15% 211.48% -2,673.13% -23.86% -
  Horiz. % 1,637.50% 2,165.91% 2,405.68% 2,184.09% -1,959.09% 76.14% 100.00%
DY 4.36 4.11 6.57 6.67 6.67 0.00 5.97 -5.10%
  YoY % 6.08% -37.44% -1.50% 0.00% 0.00% 0.00% -
  Horiz. % 73.03% 68.84% 110.05% 111.73% 111.73% 0.00% 100.00%
P/NAPS 1.33 1.09 0.63 0.61 0.72 0.78 0.76 9.77%
  YoY % 22.02% 73.02% 3.28% -15.28% -7.69% 2.63% -
  Horiz. % 175.00% 143.42% 82.89% 80.26% 94.74% 102.63% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 29/11/11 25/11/10 25/11/09 27/11/08 28/11/07 28/11/06 -
Price 2.1700 2.0600 0.9000 0.5300 0.3500 0.7000 0.6700 -
P/RPS 0.07 0.08 0.04 0.02 0.02 0.03 0.04 9.77%
  YoY % -12.50% 100.00% 100.00% 0.00% -33.33% -25.00% -
  Horiz. % 175.00% 200.00% 100.00% 50.00% 50.00% 75.00% 100.00%
P/EPS 7.04 7.40 6.07 4.60 -3.38 145.83 114.20 -37.12%
  YoY % -4.86% 21.91% 31.96% 236.09% -102.32% 27.70% -
  Horiz. % 6.16% 6.48% 5.32% 4.03% -2.96% 127.70% 100.00%
EY 14.21 13.51 16.46 21.76 -29.56 0.69 0.88 58.92%
  YoY % 5.18% -17.92% -24.36% 173.61% -4,384.06% -21.59% -
  Horiz. % 1,614.77% 1,535.23% 1,870.45% 2,472.73% -3,359.09% 78.41% 100.00%
DY 4.30 2.91 5.11 7.55 11.43 0.00 5.97 -5.32%
  YoY % 47.77% -43.05% -32.32% -33.95% 0.00% 0.00% -
  Horiz. % 72.03% 48.74% 85.59% 126.47% 191.46% 0.00% 100.00%
P/NAPS 1.34 1.54 0.81 0.54 0.42 0.76 0.76 9.90%
  YoY % -12.99% 90.12% 50.00% 28.57% -44.74% 0.00% -
  Horiz. % 176.32% 202.63% 106.58% 71.05% 55.26% 100.00% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers