Highlights

[DKSH] YoY Annualized Quarter Result on 2003-12-31 [#4]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 26-Feb-2004
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2003
Quarter 31-Dec-2003  [#4]
Profit Trend QoQ -     8.39%    YoY -     21.06%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 2,988,296 3,027,615 2,772,607 2,357,303 1,484,397 1,281,619 1,146,669 17.30%
  YoY % -1.30% 9.20% 17.62% 58.81% 15.82% 11.77% -
  Horiz. % 260.61% 264.04% 241.80% 205.58% 129.45% 111.77% 100.00%
PBT 17,081 28,005 16,913 13,919 8,552 5,606 13,741 3.69%
  YoY % -39.01% 65.58% 21.51% 62.76% 52.55% -59.20% -
  Horiz. % 124.31% 203.81% 123.08% 101.30% 62.24% 40.80% 100.00%
Tax -4,872 -6,816 -3,806 -3,382 152 -471 -2,038 15.63%
  YoY % 28.52% -79.09% -12.54% -2,325.00% 132.27% 76.89% -
  Horiz. % 239.06% 334.45% 186.75% 165.95% -7.46% 23.11% 100.00%
NP 12,209 21,189 13,107 10,537 8,704 5,135 11,703 0.71%
  YoY % -42.38% 61.66% 24.39% 21.06% 69.50% -56.12% -
  Horiz. % 104.32% 181.06% 112.00% 90.04% 74.37% 43.88% 100.00%
NP to SH 8,607 18,610 13,107 10,537 8,704 5,135 11,703 -4.99%
  YoY % -53.75% 41.99% 24.39% 21.06% 69.50% -56.12% -
  Horiz. % 73.55% 159.02% 112.00% 90.04% 74.37% 43.88% 100.00%
Tax Rate 28.52 % 24.34 % 22.50 % 24.30 % -1.78 % 8.40 % 14.83 % 11.51%
  YoY % 17.17% 8.18% -7.41% 1,465.17% -121.19% -43.36% -
  Horiz. % 192.31% 164.13% 151.72% 163.86% -12.00% 56.64% 100.00%
Total Cost 2,976,087 3,006,426 2,759,500 2,346,766 1,475,693 1,276,484 1,134,966 17.42%
  YoY % -1.01% 8.95% 17.59% 59.03% 15.61% 12.47% -
  Horiz. % 262.22% 264.89% 243.14% 206.77% 130.02% 112.47% 100.00%
Net Worth 148,459 142,539 77,570 40,685 31,532 56,076 31,799 29.27%
  YoY % 4.15% 83.76% 90.66% 29.03% -43.77% 76.35% -
  Horiz. % 466.87% 448.25% 243.94% 127.94% 99.16% 176.35% 100.00%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 4,728 1,577 951 - - 1,945 - -
  YoY % 199.79% 65.70% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 243.08% 81.08% 48.93% 0.00% 0.00% 100.00% -
Div Payout % 54.93 % 8.47 % 7.26 % - % - % 37.88 % - % -
  YoY % 548.52% 16.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 145.01% 22.36% 19.17% 0.00% 0.00% 100.00% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 148,459 142,539 77,570 40,685 31,532 56,076 31,799 29.27%
  YoY % 4.15% 83.76% 90.66% 29.03% -43.77% 76.35% -
  Horiz. % 466.87% 448.25% 243.94% 127.94% 99.16% 176.35% 100.00%
NOSH 157,600 157,711 95,177 82,643 82,676 194,507 118,212 4.91%
  YoY % -0.07% 65.70% 15.17% -0.04% -57.49% 64.54% -
  Horiz. % 133.32% 133.41% 80.51% 69.91% 69.94% 164.54% 100.00%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 0.41 % 0.70 % 0.47 % 0.45 % 0.59 % 0.40 % 1.02 % -14.09%
  YoY % -41.43% 48.94% 4.44% -23.73% 47.50% -60.78% -
  Horiz. % 40.20% 68.63% 46.08% 44.12% 57.84% 39.22% 100.00%
ROE 5.80 % 13.06 % 16.90 % 25.90 % 27.60 % 9.16 % 36.80 % -26.49%
  YoY % -55.59% -22.72% -34.75% -6.16% 201.31% -75.11% -
  Horiz. % 15.76% 35.49% 45.92% 70.38% 75.00% 24.89% 100.00%
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 1,896.12 1,919.71 2,913.08 2,852.39 1,795.43 658.90 970.01 11.81%
  YoY % -1.23% -34.10% 2.13% 58.87% 172.49% -32.07% -
  Horiz. % 195.47% 197.91% 300.31% 294.06% 185.09% 67.93% 100.00%
EPS 5.46 11.80 13.77 12.75 10.53 2.64 9.90 -9.44%
  YoY % -53.73% -14.31% 8.00% 21.08% 298.86% -73.33% -
  Horiz. % 55.15% 119.19% 139.09% 128.79% 106.36% 26.67% 100.00%
DPS 3.00 1.00 1.00 0.00 0.00 1.00 - -
  YoY % 200.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% 100.00% 100.00% 0.00% 0.00% 100.00% -
NAPS 0.9420 0.9038 0.8150 0.4923 0.3814 0.2883 0.2690 23.22%
  YoY % 4.23% 10.90% 65.55% 29.08% 32.29% 7.17% -
  Horiz. % 350.19% 335.99% 302.97% 183.01% 141.78% 107.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 1,895.43 1,920.37 1,758.62 1,495.20 941.53 812.91 727.31 17.30%
  YoY % -1.30% 9.20% 17.62% 58.81% 15.82% 11.77% -
  Horiz. % 260.61% 264.04% 241.80% 205.58% 129.45% 111.77% 100.00%
EPS 5.46 11.80 8.31 6.68 5.52 3.26 7.42 -4.98%
  YoY % -53.73% 42.00% 24.40% 21.01% 69.33% -56.06% -
  Horiz. % 73.58% 159.03% 111.99% 90.03% 74.39% 43.94% 100.00%
DPS 3.00 1.00 0.60 0.00 0.00 1.23 - -
  YoY % 200.00% 66.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 243.90% 81.30% 48.78% 0.00% 0.00% 100.00% -
NAPS 0.9417 0.9041 0.4920 0.2581 0.2000 0.3557 0.2017 29.27%
  YoY % 4.16% 83.76% 90.62% 29.05% -43.77% 76.35% -
  Horiz. % 466.88% 448.24% 243.93% 127.96% 99.16% 176.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.6500 0.7100 0.7900 0.8700 0.9100 0.8600 0.9300 -
P/RPS 0.03 0.04 0.03 0.03 0.05 0.13 0.10 -18.17%
  YoY % -25.00% 33.33% 0.00% -40.00% -61.54% 30.00% -
  Horiz. % 30.00% 40.00% 30.00% 30.00% 50.00% 130.00% 100.00%
P/EPS 11.90 6.02 5.74 6.82 8.64 32.58 9.39 4.03%
  YoY % 97.67% 4.88% -15.84% -21.06% -73.48% 246.96% -
  Horiz. % 126.73% 64.11% 61.13% 72.63% 92.01% 346.96% 100.00%
EY 8.40 16.62 17.43 14.66 11.57 3.07 10.65 -3.88%
  YoY % -49.46% -4.65% 18.89% 26.71% 276.87% -71.17% -
  Horiz. % 78.87% 156.06% 163.66% 137.65% 108.64% 28.83% 100.00%
DY 4.62 1.41 1.27 0.00 0.00 1.16 0.00 -
  YoY % 227.66% 11.02% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 398.28% 121.55% 109.48% 0.00% 0.00% 100.00% -
P/NAPS 0.69 0.79 0.97 1.77 2.39 2.98 3.46 -23.56%
  YoY % -12.66% -18.56% -45.20% -25.94% -19.80% -13.87% -
  Horiz. % 19.94% 22.83% 28.03% 51.16% 69.08% 86.13% 100.00%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 27/02/06 02/03/05 26/02/04 26/02/03 26/02/02 26/02/01 -
Price 0.6900 0.6500 0.8600 0.9000 0.8000 0.8900 0.8900 -
P/RPS 0.04 0.03 0.03 0.03 0.04 0.14 0.09 -12.64%
  YoY % 33.33% 0.00% 0.00% -25.00% -71.43% 55.56% -
  Horiz. % 44.44% 33.33% 33.33% 33.33% 44.44% 155.56% 100.00%
P/EPS 12.63 5.51 6.24 7.06 7.60 33.71 8.99 5.83%
  YoY % 129.22% -11.70% -11.61% -7.11% -77.45% 274.97% -
  Horiz. % 140.49% 61.29% 69.41% 78.53% 84.54% 374.97% 100.00%
EY 7.91 18.15 16.01 14.17 13.16 2.97 11.12 -5.52%
  YoY % -56.42% 13.37% 12.99% 7.67% 343.10% -73.29% -
  Horiz. % 71.13% 163.22% 143.97% 127.43% 118.35% 26.71% 100.00%
DY 4.35 1.54 1.16 0.00 0.00 1.12 0.00 -
  YoY % 182.47% 32.76% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 388.39% 137.50% 103.57% 0.00% 0.00% 100.00% -
P/NAPS 0.73 0.72 1.06 1.83 2.10 3.09 3.31 -22.26%
  YoY % 1.39% -32.08% -42.08% -12.86% -32.04% -6.65% -
  Horiz. % 22.05% 21.75% 32.02% 55.29% 63.44% 93.35% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

209  692  606  1007 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.295+0.035 
 XOX-WC 0.02+0.015 
 QES 0.36-0.02 
 DNEX-WD 0.06+0.015 
 LUSTER 0.195+0.01 
 BIOHLDG 0.305+0.005 
 SAPNRG 0.120.00 
 XOX 0.090.00 
 GLOTEC 0.51+0.06 
 VIZIONE 0.23-0.04 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS