Highlights

[DKSH] YoY Annualized Quarter Result on 2010-09-30 [#3]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 25-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     62.70%    YoY -     28.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 5,078,077 4,715,290 4,290,616 3,839,620 3,571,616 3,665,856 3,330,177 7.28%
  YoY % 7.69% 9.90% 11.75% 7.50% -2.57% 10.08% -
  Horiz. % 152.49% 141.59% 128.84% 115.30% 107.25% 110.08% 100.00%
PBT 78,722 73,912 67,257 37,526 24,501 -6,574 11,737 37.29%
  YoY % 6.51% 9.89% 79.23% 53.16% 472.66% -156.01% -
  Horiz. % 670.70% 629.72% 573.02% 319.72% 208.75% -56.01% 100.00%
Tax -12,021 -21,458 -18,353 -10,646 -3,225 -5,978 -7,580 7.98%
  YoY % 43.98% -16.92% -72.39% -230.10% 46.05% 21.13% -
  Horiz. % 158.59% 283.10% 242.13% 140.46% 42.55% 78.87% 100.00%
NP 66,701 52,453 48,904 26,880 21,276 -12,553 4,157 58.75%
  YoY % 27.16% 7.26% 81.93% 26.34% 269.48% -401.96% -
  Horiz. % 1,604.43% 1,261.71% 1,176.33% 646.57% 511.77% -301.96% 100.00%
NP to SH 62,421 48,602 43,876 23,357 18,180 -16,304 764 108.17%
  YoY % 28.43% 10.77% 87.85% 28.48% 211.51% -2,234.03% -
  Horiz. % 8,170.33% 6,361.61% 5,742.93% 3,057.24% 2,379.58% -2,134.03% 100.00%
Tax Rate 15.27 % 29.03 % 27.29 % 28.37 % 13.16 % - % 64.58 % -21.35%
  YoY % -47.40% 6.38% -3.81% 115.58% 0.00% 0.00% -
  Horiz. % 23.65% 44.95% 42.26% 43.93% 20.38% 0.00% 100.00%
Total Cost 5,011,376 4,662,837 4,241,712 3,812,740 3,550,340 3,678,409 3,326,020 7.06%
  YoY % 7.47% 9.93% 11.25% 7.39% -3.48% 10.59% -
  Horiz. % 150.67% 140.19% 127.53% 114.63% 106.74% 110.59% 100.00%
Net Worth 319,528 254,491 210,934 174,427 154,524 131,120 147,022 13.80%
  YoY % 25.56% 20.65% 20.93% 12.88% 17.85% -10.82% -
  Horiz. % 217.33% 173.10% 143.47% 118.64% 105.10% 89.18% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 24,178 14,714 9,459 7,252 6,305 6,303 - -
  YoY % 64.31% 55.55% 30.44% 15.02% 0.03% 0.00% -
  Horiz. % 383.59% 233.45% 150.08% 115.06% 100.03% 100.00% -
Div Payout % 38.73 % 30.28 % 21.56 % 31.05 % 34.68 % - % - % -
  YoY % 27.91% 40.45% -30.56% -10.47% 0.00% 0.00% -
  Horiz. % 111.68% 87.31% 62.17% 89.53% 100.00% - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 319,528 254,491 210,934 174,427 154,524 131,120 147,022 13.80%
  YoY % 25.56% 20.65% 20.93% 12.88% 17.85% -10.82% -
  Horiz. % 217.33% 173.10% 143.47% 118.64% 105.10% 89.18% 100.00%
NOSH 157,682 157,658 157,660 157,653 157,630 157,577 159,166 -0.16%
  YoY % 0.02% -0.00% 0.00% 0.01% 0.03% -1.00% -
  Horiz. % 99.07% 99.05% 99.05% 99.05% 99.03% 99.00% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 1.31 % 1.11 % 1.14 % 0.70 % 0.60 % -0.34 % 0.12 % 48.89%
  YoY % 18.02% -2.63% 62.86% 16.67% 276.47% -383.33% -
  Horiz. % 1,091.67% 925.00% 950.00% 583.33% 500.00% -283.33% 100.00%
ROE 19.54 % 19.10 % 20.80 % 13.39 % 11.77 % -12.43 % 0.52 % 82.91%
  YoY % 2.30% -8.17% 55.34% 13.76% 194.69% -2,490.38% -
  Horiz. % 3,757.69% 3,673.08% 4,000.00% 2,575.00% 2,263.46% -2,390.38% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 3,220.44 2,990.83 2,721.42 2,435.48 2,265.82 2,326.39 2,092.26 7.45%
  YoY % 7.68% 9.90% 11.74% 7.49% -2.60% 11.19% -
  Horiz. % 153.92% 142.95% 130.07% 116.40% 108.30% 111.19% 100.00%
EPS 39.59 30.83 27.83 14.81 11.53 -10.35 0.48 108.50%
  YoY % 28.41% 10.78% 87.91% 28.45% 211.40% -2,256.25% -
  Horiz. % 8,247.92% 6,422.92% 5,797.92% 3,085.42% 2,402.08% -2,156.25% 100.00%
DPS 15.33 9.33 6.00 4.60 4.00 4.00 0.00 -
  YoY % 64.31% 55.50% 30.43% 15.00% 0.00% 0.00% -
  Horiz. % 383.25% 233.25% 150.00% 115.00% 100.00% 100.00% -
NAPS 2.0264 1.6142 1.3379 1.1064 0.9803 0.8321 0.9237 13.98%
  YoY % 25.54% 20.65% 20.92% 12.86% 17.81% -9.92% -
  Horiz. % 219.38% 174.75% 144.84% 119.78% 106.13% 90.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 3,220.94 2,990.83 2,721.47 2,435.41 2,265.42 2,325.19 2,112.28 7.28%
  YoY % 7.69% 9.90% 11.75% 7.50% -2.57% 10.08% -
  Horiz. % 152.49% 141.59% 128.84% 115.30% 107.25% 110.08% 100.00%
EPS 39.59 30.83 27.83 14.82 11.53 -10.34 0.48 108.50%
  YoY % 28.41% 10.78% 87.79% 28.53% 211.51% -2,254.17% -
  Horiz. % 8,247.92% 6,422.92% 5,797.92% 3,087.50% 2,402.08% -2,154.17% 100.00%
DPS 15.34 9.33 6.00 4.60 4.00 4.00 0.00 -
  YoY % 64.42% 55.50% 30.43% 15.00% 0.00% 0.00% -
  Horiz. % 383.50% 233.25% 150.00% 115.00% 100.00% 100.00% -
NAPS 2.0267 1.6142 1.3379 1.1064 0.9801 0.8317 0.9325 13.80%
  YoY % 25.55% 20.65% 20.92% 12.89% 17.84% -10.81% -
  Horiz. % 217.34% 173.10% 143.47% 118.65% 105.10% 89.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 5.9000 2.1400 1.4600 0.7000 0.6000 0.6000 0.7200 -
P/RPS 0.18 0.07 0.05 0.03 0.03 0.03 0.03 34.76%
  YoY % 157.14% 40.00% 66.67% 0.00% 0.00% 0.00% -
  Horiz. % 600.00% 233.33% 166.67% 100.00% 100.00% 100.00% 100.00%
P/EPS 14.90 6.94 5.25 4.72 5.20 -5.80 150.00 -31.92%
  YoY % 114.70% 32.19% 11.23% -9.23% 189.66% -103.87% -
  Horiz. % 9.93% 4.63% 3.50% 3.15% 3.47% -3.87% 100.00%
EY 6.71 14.41 19.06 21.17 19.22 -17.24 0.67 46.76%
  YoY % -53.44% -24.40% -9.97% 10.15% 211.48% -2,673.13% -
  Horiz. % 1,001.49% 2,150.75% 2,844.78% 3,159.70% 2,868.66% -2,573.13% 100.00%
DY 2.60 4.36 4.11 6.57 6.67 6.67 0.00 -
  YoY % -40.37% 6.08% -37.44% -1.50% 0.00% 0.00% -
  Horiz. % 38.98% 65.37% 61.62% 98.50% 100.00% 100.00% -
P/NAPS 2.91 1.33 1.09 0.63 0.61 0.72 0.78 24.51%
  YoY % 118.80% 22.02% 73.02% 3.28% -15.28% -7.69% -
  Horiz. % 373.08% 170.51% 139.74% 80.77% 78.21% 92.31% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/13 23/11/12 29/11/11 25/11/10 25/11/09 27/11/08 28/11/07 -
Price 6.4200 2.1700 2.0600 0.9000 0.5300 0.3500 0.7000 -
P/RPS 0.20 0.07 0.08 0.04 0.02 0.02 0.03 37.15%
  YoY % 185.71% -12.50% 100.00% 100.00% 0.00% -33.33% -
  Horiz. % 666.67% 233.33% 266.67% 133.33% 66.67% 66.67% 100.00%
P/EPS 16.22 7.04 7.40 6.07 4.60 -3.38 145.83 -30.63%
  YoY % 130.40% -4.86% 21.91% 31.96% 236.09% -102.32% -
  Horiz. % 11.12% 4.83% 5.07% 4.16% 3.15% -2.32% 100.00%
EY 6.17 14.21 13.51 16.46 21.76 -29.56 0.69 44.02%
  YoY % -56.58% 5.18% -17.92% -24.36% 173.61% -4,384.06% -
  Horiz. % 894.20% 2,059.42% 1,957.97% 2,385.51% 3,153.62% -4,284.06% 100.00%
DY 2.39 4.30 2.91 5.11 7.55 11.43 0.00 -
  YoY % -44.42% 47.77% -43.05% -32.32% -33.95% 0.00% -
  Horiz. % 20.91% 37.62% 25.46% 44.71% 66.05% 100.00% -
P/NAPS 3.17 1.34 1.54 0.81 0.54 0.42 0.76 26.85%
  YoY % 136.57% -12.99% 90.12% 50.00% 28.57% -44.74% -
  Horiz. % 417.11% 176.32% 202.63% 106.58% 71.05% 55.26% 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.
 


 

1979 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.840.00 
 KOTRA 1.800.00 
 UCREST 0.140.00 
 PINEAPP 0.320.00 
 PUC 0.0650.00 
 WILLOW 0.410.00 
 IRIS 0.150.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.850.00 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
3. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
4. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
5. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
6. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
7. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
8. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
Partners & Brokers