Highlights

[DKSH] YoY Annualized Quarter Result on 2007-12-31 [#4]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 28-Feb-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 31-Dec-2007  [#4]
Profit Trend QoQ -     89.27%    YoY -     -83.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 3,867,610 3,559,678 3,622,586 3,371,767 2,988,296 3,027,615 2,772,607 5.70%
  YoY % 8.65% -1.74% 7.44% 12.83% -1.30% 9.20% -
  Horiz. % 139.49% 128.39% 130.66% 121.61% 107.78% 109.20% 100.00%
PBT 45,556 31,019 9,711 10,595 17,081 28,005 16,913 17.95%
  YoY % 46.86% 219.42% -8.34% -37.97% -39.01% 65.58% -
  Horiz. % 269.35% 183.40% 57.42% 62.64% 100.99% 165.58% 100.00%
Tax -13,522 -5,860 -3,972 -5,589 -4,872 -6,816 -3,806 23.52%
  YoY % -130.75% -47.53% 28.93% -14.72% 28.52% -79.09% -
  Horiz. % 355.28% 153.97% 104.36% 146.85% 128.01% 179.09% 100.00%
NP 32,034 25,159 5,739 5,006 12,209 21,189 13,107 16.05%
  YoY % 27.33% 338.39% 14.64% -59.00% -42.38% 61.66% -
  Horiz. % 244.40% 191.95% 43.79% 38.19% 93.15% 161.66% 100.00%
NP to SH 27,963 21,286 1,056 1,446 8,607 18,610 13,107 13.45%
  YoY % 31.37% 1,915.72% -26.97% -83.20% -53.75% 41.99% -
  Horiz. % 213.34% 162.40% 8.06% 11.03% 65.67% 141.99% 100.00%
Tax Rate 29.68 % 18.89 % 40.90 % 52.75 % 28.52 % 24.34 % 22.50 % 4.72%
  YoY % 57.12% -53.81% -22.46% 84.96% 17.17% 8.18% -
  Horiz. % 131.91% 83.96% 181.78% 234.44% 126.76% 108.18% 100.00%
Total Cost 3,835,576 3,534,519 3,616,847 3,366,761 2,976,087 3,006,426 2,759,500 5.64%
  YoY % 8.52% -2.28% 7.43% 13.13% -1.01% 8.95% -
  Horiz. % 139.00% 128.09% 131.07% 122.01% 107.85% 108.95% 100.00%
Net Worth 184,934 161,710 144,984 146,454 148,459 142,539 77,570 15.57%
  YoY % 14.36% 11.54% -1.00% -1.35% 4.15% 83.76% -
  Horiz. % 238.41% 208.47% 186.91% 188.80% 191.39% 183.76% 100.00%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 5,440 4,730 4,746 4,715 4,728 1,577 951 33.70%
  YoY % 15.01% -0.35% 0.67% -0.27% 199.79% 65.70% -
  Horiz. % 571.58% 496.99% 498.73% 495.41% 496.76% 165.70% 100.00%
Div Payout % 19.45 % 22.22 % 449.51 % 326.09 % 54.93 % 8.47 % 7.26 % 17.84%
  YoY % -12.47% -95.06% 37.85% 493.65% 548.52% 16.67% -
  Horiz. % 267.91% 306.06% 6,191.60% 4,491.60% 756.61% 116.67% 100.00%
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 184,934 161,710 144,984 146,454 148,459 142,539 77,570 15.57%
  YoY % 14.36% 11.54% -1.00% -1.35% 4.15% 83.76% -
  Horiz. % 238.41% 208.47% 186.91% 188.80% 191.39% 183.76% 100.00%
NOSH 157,686 157,674 158,227 157,173 157,600 157,711 95,177 8.77%
  YoY % 0.01% -0.35% 0.67% -0.27% -0.07% 65.70% -
  Horiz. % 165.68% 165.66% 166.24% 165.14% 165.59% 165.70% 100.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 0.83 % 0.71 % 0.16 % 0.15 % 0.41 % 0.70 % 0.47 % 9.94%
  YoY % 16.90% 343.75% 6.67% -63.41% -41.43% 48.94% -
  Horiz. % 176.60% 151.06% 34.04% 31.91% 87.23% 148.94% 100.00%
ROE 15.12 % 13.16 % 0.73 % 0.99 % 5.80 % 13.06 % 16.90 % -1.84%
  YoY % 14.89% 1,702.74% -26.26% -82.93% -55.59% -22.72% -
  Horiz. % 89.47% 77.87% 4.32% 5.86% 34.32% 77.28% 100.00%
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 2,452.73 2,257.62 2,289.47 2,145.25 1,896.12 1,919.71 2,913.08 -2.82%
  YoY % 8.64% -1.39% 6.72% 13.14% -1.23% -34.10% -
  Horiz. % 84.20% 77.50% 78.59% 73.64% 65.09% 65.90% 100.00%
EPS 17.72 13.50 0.67 0.92 5.46 11.80 13.77 4.29%
  YoY % 31.26% 1,914.93% -27.17% -83.15% -53.73% -14.31% -
  Horiz. % 128.69% 98.04% 4.87% 6.68% 39.65% 85.69% 100.00%
DPS 3.45 3.00 3.00 3.00 3.00 1.00 1.00 22.91%
  YoY % 15.00% 0.00% 0.00% 0.00% 200.00% 0.00% -
  Horiz. % 345.00% 300.00% 300.00% 300.00% 300.00% 100.00% 100.00%
NAPS 1.1728 1.0256 0.9163 0.9318 0.9420 0.9038 0.8150 6.25%
  YoY % 14.35% 11.93% -1.66% -1.08% 4.23% 10.90% -
  Horiz. % 143.90% 125.84% 112.43% 114.33% 115.58% 110.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 2,453.16 2,257.85 2,297.75 2,138.66 1,895.43 1,920.37 1,758.62 5.70%
  YoY % 8.65% -1.74% 7.44% 12.83% -1.30% 9.20% -
  Horiz. % 139.49% 128.39% 130.66% 121.61% 107.78% 109.20% 100.00%
EPS 17.74 13.50 0.67 0.92 5.46 11.80 8.31 13.47%
  YoY % 31.41% 1,914.93% -27.17% -83.15% -53.73% 42.00% -
  Horiz. % 213.48% 162.45% 8.06% 11.07% 65.70% 142.00% 100.00%
DPS 3.45 3.00 3.01 2.99 3.00 1.00 0.60 33.83%
  YoY % 15.00% -0.33% 0.67% -0.33% 200.00% 66.67% -
  Horiz. % 575.00% 500.00% 501.67% 498.33% 500.00% 166.67% 100.00%
NAPS 1.1730 1.0257 0.9196 0.9289 0.9417 0.9041 0.4920 15.57%
  YoY % 14.36% 11.54% -1.00% -1.36% 4.16% 83.76% -
  Horiz. % 238.41% 208.48% 186.91% 188.80% 191.40% 183.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.0500 0.7200 0.4700 0.6800 0.6500 0.7100 0.7900 -
P/RPS 0.04 0.03 0.02 0.03 0.03 0.04 0.03 4.91%
  YoY % 33.33% 50.00% -33.33% 0.00% -25.00% 33.33% -
  Horiz. % 133.33% 100.00% 66.67% 100.00% 100.00% 133.33% 100.00%
P/EPS 5.92 5.33 70.42 73.91 11.90 6.02 5.74 0.52%
  YoY % 11.07% -92.43% -4.72% 521.09% 97.67% 4.88% -
  Horiz. % 103.14% 92.86% 1,226.83% 1,287.63% 207.32% 104.88% 100.00%
EY 16.89 18.75 1.42 1.35 8.40 16.62 17.43 -0.52%
  YoY % -9.92% 1,220.42% 5.19% -83.93% -49.46% -4.65% -
  Horiz. % 96.90% 107.57% 8.15% 7.75% 48.19% 95.35% 100.00%
DY 3.29 4.17 6.38 4.41 4.62 1.41 1.27 17.18%
  YoY % -21.10% -34.64% 44.67% -4.55% 227.66% 11.02% -
  Horiz. % 259.06% 328.35% 502.36% 347.24% 363.78% 111.02% 100.00%
P/NAPS 0.90 0.70 0.51 0.73 0.69 0.79 0.97 -1.24%
  YoY % 28.57% 37.25% -30.14% 5.80% -12.66% -18.56% -
  Horiz. % 92.78% 72.16% 52.58% 75.26% 71.13% 81.44% 100.00%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 09/03/10 25/02/09 28/02/08 27/02/07 27/02/06 02/03/05 -
Price 0.8100 0.6500 0.7700 0.6500 0.6900 0.6500 0.8600 -
P/RPS 0.03 0.03 0.03 0.03 0.04 0.03 0.03 -
  YoY % 0.00% 0.00% 0.00% -25.00% 33.33% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 133.33% 100.00% 100.00%
P/EPS 4.57 4.81 115.37 70.65 12.63 5.51 6.24 -5.06%
  YoY % -4.99% -95.83% 63.30% 459.38% 129.22% -11.70% -
  Horiz. % 73.24% 77.08% 1,848.88% 1,132.21% 202.40% 88.30% 100.00%
EY 21.89 20.77 0.87 1.42 7.91 18.15 16.01 5.35%
  YoY % 5.39% 2,287.36% -38.73% -82.05% -56.42% 13.37% -
  Horiz. % 136.73% 129.73% 5.43% 8.87% 49.41% 113.37% 100.00%
DY 4.26 4.62 3.90 4.62 4.35 1.54 1.16 24.20%
  YoY % -7.79% 18.46% -15.58% 6.21% 182.47% 32.76% -
  Horiz. % 367.24% 398.28% 336.21% 398.28% 375.00% 132.76% 100.00%
P/NAPS 0.69 0.63 0.84 0.70 0.73 0.72 1.06 -6.90%
  YoY % 9.52% -25.00% 20.00% -4.11% 1.39% -32.08% -
  Horiz. % 65.09% 59.43% 79.25% 66.04% 68.87% 67.92% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

450  254  636  1115 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.21+0.01 
 MTRONIC 0.12+0.01 
 MTRONIC-WA 0.08+0.01 
 KANGER 0.180.00 
 IRIS 0.355+0.005 
 HIAPTEK 0.275-0.005 
 EAH 0.035+0.005 
 PA 0.155-0.005 
 VIVOCOM 1.04-0.10 
 SCGBHD 0.415+0.025 

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