Highlights

[DKSH] YoY Annualized Quarter Result on 2009-12-31 [#4]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 09-Mar-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     17.08%    YoY -     1,915.72%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 4,724,726 4,260,749 3,867,610 3,559,678 3,622,586 3,371,767 2,988,296 7.93%
  YoY % 10.89% 10.16% 8.65% -1.74% 7.44% 12.83% -
  Horiz. % 158.11% 142.58% 129.43% 119.12% 121.23% 112.83% 100.00%
PBT 94,014 67,687 45,556 31,019 9,711 10,595 17,081 32.84%
  YoY % 38.90% 48.58% 46.86% 219.42% -8.34% -37.97% -
  Horiz. % 550.40% 396.27% 266.71% 181.60% 56.85% 62.03% 100.00%
Tax -12,204 -18,815 -13,522 -5,860 -3,972 -5,589 -4,872 16.52%
  YoY % 35.14% -39.14% -130.75% -47.53% 28.93% -14.72% -
  Horiz. % 250.49% 386.19% 277.55% 120.28% 81.53% 114.72% 100.00%
NP 81,810 48,872 32,034 25,159 5,739 5,006 12,209 37.27%
  YoY % 67.40% 52.56% 27.33% 338.39% 14.64% -59.00% -
  Horiz. % 670.08% 400.29% 262.38% 206.07% 47.01% 41.00% 100.00%
NP to SH 77,762 44,098 27,963 21,286 1,056 1,446 8,607 44.27%
  YoY % 76.34% 57.70% 31.37% 1,915.72% -26.97% -83.20% -
  Horiz. % 903.47% 512.35% 324.89% 247.31% 12.27% 16.80% 100.00%
Tax Rate 12.98 % 27.80 % 29.68 % 18.89 % 40.90 % 52.75 % 28.52 % -12.29%
  YoY % -53.31% -6.33% 57.12% -53.81% -22.46% 84.96% -
  Horiz. % 45.51% 97.48% 104.07% 66.23% 143.41% 184.96% 100.00%
Total Cost 4,642,916 4,211,877 3,835,576 3,534,519 3,616,847 3,366,761 2,976,087 7.69%
  YoY % 10.23% 9.81% 8.52% -2.28% 7.43% 13.13% -
  Horiz. % 156.01% 141.52% 128.88% 118.76% 121.53% 113.13% 100.00%
Net Worth 290,844 229,139 184,934 161,710 144,984 146,454 148,459 11.85%
  YoY % 26.93% 23.90% 14.36% 11.54% -1.00% -1.35% -
  Horiz. % 195.91% 154.34% 124.57% 108.93% 97.66% 98.65% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 11,037 7,094 5,440 4,730 4,746 4,715 4,728 15.16%
  YoY % 55.58% 30.40% 15.01% -0.35% 0.67% -0.27% -
  Horiz. % 233.44% 150.04% 115.06% 100.05% 100.40% 99.73% 100.00%
Div Payout % 14.19 % 16.09 % 19.45 % 22.22 % 449.51 % 326.09 % 54.93 % -20.18%
  YoY % -11.81% -17.28% -12.47% -95.06% 37.85% 493.65% -
  Horiz. % 25.83% 29.29% 35.41% 40.45% 818.33% 593.65% 100.00%
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 290,844 229,139 184,934 161,710 144,984 146,454 148,459 11.85%
  YoY % 26.93% 23.90% 14.36% 11.54% -1.00% -1.35% -
  Horiz. % 195.91% 154.34% 124.57% 108.93% 97.66% 98.65% 100.00%
NOSH 157,673 157,646 157,686 157,674 158,227 157,173 157,600 0.01%
  YoY % 0.02% -0.03% 0.01% -0.35% 0.67% -0.27% -
  Horiz. % 100.05% 100.03% 100.05% 100.05% 100.40% 99.73% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 1.73 % 1.15 % 0.83 % 0.71 % 0.16 % 0.15 % 0.41 % 27.09%
  YoY % 50.43% 38.55% 16.90% 343.75% 6.67% -63.41% -
  Horiz. % 421.95% 280.49% 202.44% 173.17% 39.02% 36.59% 100.00%
ROE 26.74 % 19.25 % 15.12 % 13.16 % 0.73 % 0.99 % 5.80 % 28.98%
  YoY % 38.91% 27.31% 14.89% 1,702.74% -26.26% -82.93% -
  Horiz. % 461.03% 331.90% 260.69% 226.90% 12.59% 17.07% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2,996.52 2,702.72 2,452.73 2,257.62 2,289.47 2,145.25 1,896.12 7.92%
  YoY % 10.87% 10.19% 8.64% -1.39% 6.72% 13.14% -
  Horiz. % 158.03% 142.54% 129.36% 119.07% 120.74% 113.14% 100.00%
EPS 49.32 27.97 17.72 13.50 0.67 0.92 5.46 44.26%
  YoY % 76.33% 57.84% 31.26% 1,914.93% -27.17% -83.15% -
  Horiz. % 903.30% 512.27% 324.54% 247.25% 12.27% 16.85% 100.00%
DPS 7.00 4.50 3.45 3.00 3.00 3.00 3.00 15.15%
  YoY % 55.56% 30.43% 15.00% 0.00% 0.00% 0.00% -
  Horiz. % 233.33% 150.00% 115.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.8446 1.4535 1.1728 1.0256 0.9163 0.9318 0.9420 11.84%
  YoY % 26.91% 23.93% 14.35% 11.93% -1.66% -1.08% -
  Horiz. % 195.82% 154.30% 124.50% 108.87% 97.27% 98.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2,996.82 2,702.53 2,453.16 2,257.85 2,297.75 2,138.66 1,895.43 7.93%
  YoY % 10.89% 10.17% 8.65% -1.74% 7.44% 12.83% -
  Horiz. % 158.11% 142.58% 129.42% 119.12% 121.23% 112.83% 100.00%
EPS 49.32 27.97 17.74 13.50 0.67 0.92 5.46 44.26%
  YoY % 76.33% 57.67% 31.41% 1,914.93% -27.17% -83.15% -
  Horiz. % 903.30% 512.27% 324.91% 247.25% 12.27% 16.85% 100.00%
DPS 7.00 4.50 3.45 3.00 3.01 2.99 3.00 15.15%
  YoY % 55.56% 30.43% 15.00% -0.33% 0.67% -0.33% -
  Horiz. % 233.33% 150.00% 115.00% 100.00% 100.33% 99.67% 100.00%
NAPS 1.8448 1.4534 1.1730 1.0257 0.9196 0.9289 0.9417 11.85%
  YoY % 26.93% 23.90% 14.36% 11.54% -1.00% -1.36% -
  Horiz. % 195.90% 154.34% 124.56% 108.92% 97.65% 98.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.2500 1.5600 1.0500 0.7200 0.4700 0.6800 0.6500 -
P/RPS 0.08 0.06 0.04 0.03 0.02 0.03 0.03 17.74%
  YoY % 33.33% 50.00% 33.33% 50.00% -33.33% 0.00% -
  Horiz. % 266.67% 200.00% 133.33% 100.00% 66.67% 100.00% 100.00%
P/EPS 4.56 5.58 5.92 5.33 70.42 73.91 11.90 -14.76%
  YoY % -18.28% -5.74% 11.07% -92.43% -4.72% 521.09% -
  Horiz. % 38.32% 46.89% 49.75% 44.79% 591.76% 621.09% 100.00%
EY 21.92 17.93 16.89 18.75 1.42 1.35 8.40 17.32%
  YoY % 22.25% 6.16% -9.92% 1,220.42% 5.19% -83.93% -
  Horiz. % 260.95% 213.45% 201.07% 223.21% 16.90% 16.07% 100.00%
DY 3.11 2.88 3.29 4.17 6.38 4.41 4.62 -6.38%
  YoY % 7.99% -12.46% -21.10% -34.64% 44.67% -4.55% -
  Horiz. % 67.32% 62.34% 71.21% 90.26% 138.10% 95.45% 100.00%
P/NAPS 1.22 1.07 0.90 0.70 0.51 0.73 0.69 9.95%
  YoY % 14.02% 18.89% 28.57% 37.25% -30.14% 5.80% -
  Horiz. % 176.81% 155.07% 130.43% 101.45% 73.91% 105.80% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 24/02/12 25/02/11 09/03/10 25/02/09 28/02/08 27/02/07 -
Price 2.8700 1.8600 0.8100 0.6500 0.7700 0.6500 0.6900 -
P/RPS 0.10 0.07 0.03 0.03 0.03 0.03 0.04 16.48%
  YoY % 42.86% 133.33% 0.00% 0.00% 0.00% -25.00% -
  Horiz. % 250.00% 175.00% 75.00% 75.00% 75.00% 75.00% 100.00%
P/EPS 5.82 6.65 4.57 4.81 115.37 70.65 12.63 -12.10%
  YoY % -12.48% 45.51% -4.99% -95.83% 63.30% 459.38% -
  Horiz. % 46.08% 52.65% 36.18% 38.08% 913.46% 559.38% 100.00%
EY 17.18 15.04 21.89 20.77 0.87 1.42 7.91 13.79%
  YoY % 14.23% -31.29% 5.39% 2,287.36% -38.73% -82.05% -
  Horiz. % 217.19% 190.14% 276.74% 262.58% 11.00% 17.95% 100.00%
DY 2.44 2.42 4.26 4.62 3.90 4.62 4.35 -9.18%
  YoY % 0.83% -43.19% -7.79% 18.46% -15.58% 6.21% -
  Horiz. % 56.09% 55.63% 97.93% 106.21% 89.66% 106.21% 100.00%
P/NAPS 1.56 1.28 0.69 0.63 0.84 0.70 0.73 13.48%
  YoY % 21.87% 85.51% 9.52% -25.00% 20.00% -4.11% -
  Horiz. % 213.70% 175.34% 94.52% 86.30% 115.07% 95.89% 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
 
 

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 Passports and Digital Facilitation Services: THE NEW GEM IN HEALTHCARE Nexgram (0096) - THE NEW GEM IN HEALTHCARE
4. China’s Sinovac shot found highly effective in real world study Good Articles to Share
5. OCK - The Unfaltering Tower OCK - The 5G Battle by Zyke42
6. World’s largest pig farm in China will 'produce' 2 million pigs per year - Koon Yew Yin Koon Yew Yin's Blog
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