Highlights

[DKSH] YoY Annualized Quarter Result on 2005-12-31 [#4]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 27-Feb-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2005
Quarter 31-Dec-2005  [#4]
Profit Trend QoQ -     99.36%    YoY -     41.99%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 3,622,586 3,371,767 2,988,296 3,027,615 2,772,607 2,357,303 1,484,397 16.02%
  YoY % 7.44% 12.83% -1.30% 9.20% 17.62% 58.81% -
  Horiz. % 244.04% 227.15% 201.31% 203.96% 186.78% 158.81% 100.00%
PBT 9,711 10,595 17,081 28,005 16,913 13,919 8,552 2.14%
  YoY % -8.34% -37.97% -39.01% 65.58% 21.51% 62.76% -
  Horiz. % 113.55% 123.89% 199.73% 327.47% 197.77% 162.76% 100.00%
Tax -3,972 -5,589 -4,872 -6,816 -3,806 -3,382 152 -
  YoY % 28.93% -14.72% 28.52% -79.09% -12.54% -2,325.00% -
  Horiz. % -2,613.16% -3,676.97% -3,205.26% -4,484.21% -2,503.95% -2,225.00% 100.00%
NP 5,739 5,006 12,209 21,189 13,107 10,537 8,704 -6.70%
  YoY % 14.64% -59.00% -42.38% 61.66% 24.39% 21.06% -
  Horiz. % 65.94% 57.51% 140.27% 243.44% 150.59% 121.06% 100.00%
NP to SH 1,056 1,446 8,607 18,610 13,107 10,537 8,704 -29.62%
  YoY % -26.97% -83.20% -53.75% 41.99% 24.39% 21.06% -
  Horiz. % 12.13% 16.61% 98.89% 213.81% 150.59% 121.06% 100.00%
Tax Rate 40.90 % 52.75 % 28.52 % 24.34 % 22.50 % 24.30 % -1.78 % -
  YoY % -22.46% 84.96% 17.17% 8.18% -7.41% 1,465.17% -
  Horiz. % -2,297.75% -2,963.48% -1,602.25% -1,367.42% -1,264.04% -1,365.17% 100.00%
Total Cost 3,616,847 3,366,761 2,976,087 3,006,426 2,759,500 2,346,766 1,475,693 16.10%
  YoY % 7.43% 13.13% -1.01% 8.95% 17.59% 59.03% -
  Horiz. % 245.09% 228.15% 201.67% 203.73% 187.00% 159.03% 100.00%
Net Worth 144,984 146,454 148,459 142,539 77,570 40,685 31,532 28.92%
  YoY % -1.00% -1.35% 4.15% 83.76% 90.66% 29.03% -
  Horiz. % 459.79% 464.45% 470.81% 452.04% 246.00% 129.03% 100.00%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 4,746 4,715 4,728 1,577 951 - - -
  YoY % 0.67% -0.27% 199.79% 65.70% 0.00% 0.00% -
  Horiz. % 498.73% 495.41% 496.76% 165.70% 100.00% - -
Div Payout % 449.51 % 326.09 % 54.93 % 8.47 % 7.26 % - % - % -
  YoY % 37.85% 493.65% 548.52% 16.67% 0.00% 0.00% -
  Horiz. % 6,191.60% 4,491.60% 756.61% 116.67% 100.00% - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 144,984 146,454 148,459 142,539 77,570 40,685 31,532 28.92%
  YoY % -1.00% -1.35% 4.15% 83.76% 90.66% 29.03% -
  Horiz. % 459.79% 464.45% 470.81% 452.04% 246.00% 129.03% 100.00%
NOSH 158,227 157,173 157,600 157,711 95,177 82,643 82,676 11.41%
  YoY % 0.67% -0.27% -0.07% 65.70% 15.17% -0.04% -
  Horiz. % 191.38% 190.11% 190.62% 190.76% 115.12% 99.96% 100.00%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 0.16 % 0.15 % 0.41 % 0.70 % 0.47 % 0.45 % 0.59 % -19.53%
  YoY % 6.67% -63.41% -41.43% 48.94% 4.44% -23.73% -
  Horiz. % 27.12% 25.42% 69.49% 118.64% 79.66% 76.27% 100.00%
ROE 0.73 % 0.99 % 5.80 % 13.06 % 16.90 % 25.90 % 27.60 % -45.39%
  YoY % -26.26% -82.93% -55.59% -22.72% -34.75% -6.16% -
  Horiz. % 2.64% 3.59% 21.01% 47.32% 61.23% 93.84% 100.00%
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 2,289.47 2,145.25 1,896.12 1,919.71 2,913.08 2,852.39 1,795.43 4.13%
  YoY % 6.72% 13.14% -1.23% -34.10% 2.13% 58.87% -
  Horiz. % 127.52% 119.48% 105.61% 106.92% 162.25% 158.87% 100.00%
EPS 0.67 0.92 5.46 11.80 13.77 12.75 10.53 -36.79%
  YoY % -27.17% -83.15% -53.73% -14.31% 8.00% 21.08% -
  Horiz. % 6.36% 8.74% 51.85% 112.06% 130.77% 121.08% 100.00%
DPS 3.00 3.00 3.00 1.00 1.00 0.00 0.00 -
  YoY % 0.00% 0.00% 200.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% 300.00% 300.00% 100.00% 100.00% - -
NAPS 0.9163 0.9318 0.9420 0.9038 0.8150 0.4923 0.3814 15.71%
  YoY % -1.66% -1.08% 4.23% 10.90% 65.55% 29.08% -
  Horiz. % 240.25% 244.31% 246.98% 236.97% 213.69% 129.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 2,297.75 2,138.66 1,895.43 1,920.37 1,758.62 1,495.20 941.53 16.02%
  YoY % 7.44% 12.83% -1.30% 9.20% 17.62% 58.81% -
  Horiz. % 244.04% 227.15% 201.31% 203.96% 186.78% 158.81% 100.00%
EPS 0.67 0.92 5.46 11.80 8.31 6.68 5.52 -29.61%
  YoY % -27.17% -83.15% -53.73% 42.00% 24.40% 21.01% -
  Horiz. % 12.14% 16.67% 98.91% 213.77% 150.54% 121.01% 100.00%
DPS 3.01 2.99 3.00 1.00 0.60 0.00 0.00 -
  YoY % 0.67% -0.33% 200.00% 66.67% 0.00% 0.00% -
  Horiz. % 501.67% 498.33% 500.00% 166.67% 100.00% - -
NAPS 0.9196 0.9289 0.9417 0.9041 0.4920 0.2581 0.2000 28.92%
  YoY % -1.00% -1.36% 4.16% 83.76% 90.62% 29.05% -
  Horiz. % 459.80% 464.45% 470.85% 452.05% 246.00% 129.05% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.4700 0.6800 0.6500 0.7100 0.7900 0.8700 0.9100 -
P/RPS 0.02 0.03 0.03 0.04 0.03 0.03 0.05 -14.15%
  YoY % -33.33% 0.00% -25.00% 33.33% 0.00% -40.00% -
  Horiz. % 40.00% 60.00% 60.00% 80.00% 60.00% 60.00% 100.00%
P/EPS 70.42 73.91 11.90 6.02 5.74 6.82 8.64 41.82%
  YoY % -4.72% 521.09% 97.67% 4.88% -15.84% -21.06% -
  Horiz. % 815.05% 855.44% 137.73% 69.68% 66.44% 78.94% 100.00%
EY 1.42 1.35 8.40 16.62 17.43 14.66 11.57 -29.48%
  YoY % 5.19% -83.93% -49.46% -4.65% 18.89% 26.71% -
  Horiz. % 12.27% 11.67% 72.60% 143.65% 150.65% 126.71% 100.00%
DY 6.38 4.41 4.62 1.41 1.27 0.00 0.00 -
  YoY % 44.67% -4.55% 227.66% 11.02% 0.00% 0.00% -
  Horiz. % 502.36% 347.24% 363.78% 111.02% 100.00% - -
P/NAPS 0.51 0.73 0.69 0.79 0.97 1.77 2.39 -22.68%
  YoY % -30.14% 5.80% -12.66% -18.56% -45.20% -25.94% -
  Horiz. % 21.34% 30.54% 28.87% 33.05% 40.59% 74.06% 100.00%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 28/02/08 27/02/07 27/02/06 02/03/05 26/02/04 26/02/03 -
Price 0.7700 0.6500 0.6900 0.6500 0.8600 0.9000 0.8000 -
P/RPS 0.03 0.03 0.04 0.03 0.03 0.03 0.04 -4.68%
  YoY % 0.00% -25.00% 33.33% 0.00% 0.00% -25.00% -
  Horiz. % 75.00% 75.00% 100.00% 75.00% 75.00% 75.00% 100.00%
P/EPS 115.37 70.65 12.63 5.51 6.24 7.06 7.60 57.29%
  YoY % 63.30% 459.38% 129.22% -11.70% -11.61% -7.11% -
  Horiz. % 1,518.03% 929.61% 166.18% 72.50% 82.11% 92.89% 100.00%
EY 0.87 1.42 7.91 18.15 16.01 14.17 13.16 -36.39%
  YoY % -38.73% -82.05% -56.42% 13.37% 12.99% 7.67% -
  Horiz. % 6.61% 10.79% 60.11% 137.92% 121.66% 107.67% 100.00%
DY 3.90 4.62 4.35 1.54 1.16 0.00 0.00 -
  YoY % -15.58% 6.21% 182.47% 32.76% 0.00% 0.00% -
  Horiz. % 336.21% 398.28% 375.00% 132.76% 100.00% - -
P/NAPS 0.84 0.70 0.73 0.72 1.06 1.83 2.10 -14.15%
  YoY % 20.00% -4.11% 1.39% -32.08% -42.08% -12.86% -
  Horiz. % 40.00% 33.33% 34.76% 34.29% 50.48% 87.14% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

605  230  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.06-0.005 
 GOCEAN 0.0450.00 
 MTOUCHE 0.285+0.005 
 TANCO-WB 0.07+0.02 
 PERMAJU 0.1450.00 
 TANCO 0.145+0.01 
 MINDA 0.145+0.02 
 UCREST 0.30+0.005 
 TAWIN-OR 0.065-0.005 
 CAREPLS 2.41+0.05 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. FCPO FOR MAY 2021 NOW IS RM4,880 (TIME WHEN ALL GOES DOWN PALM OIL UP: SO BUY PALM OIL SHARES ON SALE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. TWO POWERFUL FACTORS WHY PALM OIL BULL RUN CAN LAST MUCH LONGER THIS ROUND, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. The Competitive Edge of NEXGRAM (0096) in Vaccine Passport and Digital Facilitation Services: THE NEW GEM IN HEALTHCARE Nexgram (0096) - THE NEW GEM IN HEALTHCARE
4. World’s largest pig farm in China will 'produce' 2 million pigs per year - Koon Yew Yin Koon Yew Yin's Blog
5. China’s Sinovac shot found highly effective in real world study Good Articles to Share
6. OCK - The Unfaltering Tower OCK - The 5G Battle by Zyke42
7. 这家小型股的股价在今年还可以再翻倍吗? Swim With Sharks
8. Chinese Sinopharm broke Western Pharmaceutical Industry’s monopoly - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS