Highlights

[DKSH] YoY Annualized Quarter Result on 2010-12-31 [#4]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     19.72%    YoY -     31.37%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 5,085,623 4,724,726 4,260,749 3,867,610 3,559,678 3,622,586 3,371,767 7.08%
  YoY % 7.64% 10.89% 10.16% 8.65% -1.74% 7.44% -
  Horiz. % 150.83% 140.13% 126.37% 114.71% 105.57% 107.44% 100.00%
PBT 190,445 94,014 67,687 45,556 31,019 9,711 10,595 61.78%
  YoY % 102.57% 38.90% 48.58% 46.86% 219.42% -8.34% -
  Horiz. % 1,797.50% 887.34% 638.86% 429.98% 292.77% 91.66% 100.00%
Tax -12,103 -12,204 -18,815 -13,522 -5,860 -3,972 -5,589 13.73%
  YoY % 0.83% 35.14% -39.14% -130.75% -47.53% 28.93% -
  Horiz. % 216.55% 218.36% 336.64% 241.94% 104.85% 71.07% 100.00%
NP 178,342 81,810 48,872 32,034 25,159 5,739 5,006 81.30%
  YoY % 118.00% 67.40% 52.56% 27.33% 338.39% 14.64% -
  Horiz. % 3,562.56% 1,634.24% 976.27% 639.91% 502.58% 114.64% 100.00%
NP to SH 174,828 77,762 44,098 27,963 21,286 1,056 1,446 122.21%
  YoY % 124.82% 76.34% 57.70% 31.37% 1,915.72% -26.97% -
  Horiz. % 12,090.46% 5,377.73% 3,049.65% 1,933.82% 1,472.06% 73.03% 100.00%
Tax Rate 6.36 % 12.98 % 27.80 % 29.68 % 18.89 % 40.90 % 52.75 % -29.69%
  YoY % -51.00% -53.31% -6.33% 57.12% -53.81% -22.46% -
  Horiz. % 12.06% 24.61% 52.70% 56.27% 35.81% 77.54% 100.00%
Total Cost 4,907,281 4,642,916 4,211,877 3,835,576 3,534,519 3,616,847 3,366,761 6.47%
  YoY % 5.69% 10.23% 9.81% 8.52% -2.28% 7.43% -
  Horiz. % 145.76% 137.90% 125.10% 113.92% 104.98% 107.43% 100.00%
Net Worth 449,168 290,844 229,139 184,934 161,710 144,984 146,454 20.52%
  YoY % 54.44% 26.93% 23.90% 14.36% 11.54% -1.00% -
  Horiz. % 306.69% 198.59% 156.46% 126.27% 110.42% 99.00% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 18,130 11,037 7,094 5,440 4,730 4,746 4,715 25.14%
  YoY % 64.26% 55.58% 30.40% 15.01% -0.35% 0.67% -
  Horiz. % 384.50% 234.08% 150.45% 115.37% 100.32% 100.67% 100.00%
Div Payout % 10.37 % 14.19 % 16.09 % 19.45 % 22.22 % 449.51 % 326.09 % -43.68%
  YoY % -26.92% -11.81% -17.28% -12.47% -95.06% 37.85% -
  Horiz. % 3.18% 4.35% 4.93% 5.96% 6.81% 137.85% 100.00%
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 449,168 290,844 229,139 184,934 161,710 144,984 146,454 20.52%
  YoY % 54.44% 26.93% 23.90% 14.36% 11.54% -1.00% -
  Horiz. % 306.69% 198.59% 156.46% 126.27% 110.42% 99.00% 100.00%
NOSH 157,652 157,673 157,646 157,686 157,674 158,227 157,173 0.05%
  YoY % -0.01% 0.02% -0.03% 0.01% -0.35% 0.67% -
  Horiz. % 100.30% 100.32% 100.30% 100.33% 100.32% 100.67% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 3.51 % 1.73 % 1.15 % 0.83 % 0.71 % 0.16 % 0.15 % 69.04%
  YoY % 102.89% 50.43% 38.55% 16.90% 343.75% 6.67% -
  Horiz. % 2,340.00% 1,153.33% 766.67% 553.33% 473.33% 106.67% 100.00%
ROE 38.92 % 26.74 % 19.25 % 15.12 % 13.16 % 0.73 % 0.99 % 84.30%
  YoY % 45.55% 38.91% 27.31% 14.89% 1,702.74% -26.26% -
  Horiz. % 3,931.31% 2,701.01% 1,944.44% 1,527.27% 1,329.29% 73.74% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 3,225.84 2,996.52 2,702.72 2,452.73 2,257.62 2,289.47 2,145.25 7.03%
  YoY % 7.65% 10.87% 10.19% 8.64% -1.39% 6.72% -
  Horiz. % 150.37% 139.68% 125.99% 114.33% 105.24% 106.72% 100.00%
EPS 110.89 49.32 27.97 17.72 13.50 0.67 0.92 122.09%
  YoY % 124.84% 76.33% 57.84% 31.26% 1,914.93% -27.17% -
  Horiz. % 12,053.26% 5,360.87% 3,040.22% 1,926.09% 1,467.39% 72.83% 100.00%
DPS 11.50 7.00 4.50 3.45 3.00 3.00 3.00 25.08%
  YoY % 64.29% 55.56% 30.43% 15.00% 0.00% 0.00% -
  Horiz. % 383.33% 233.33% 150.00% 115.00% 100.00% 100.00% 100.00%
NAPS 2.8491 1.8446 1.4535 1.1728 1.0256 0.9163 0.9318 20.45%
  YoY % 54.46% 26.91% 23.93% 14.35% 11.93% -1.66% -
  Horiz. % 305.76% 197.96% 155.99% 125.86% 110.07% 98.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 3,225.73 2,996.82 2,702.53 2,453.16 2,257.85 2,297.75 2,138.66 7.08%
  YoY % 7.64% 10.89% 10.17% 8.65% -1.74% 7.44% -
  Horiz. % 150.83% 140.13% 126.37% 114.71% 105.57% 107.44% 100.00%
EPS 110.89 49.32 27.97 17.74 13.50 0.67 0.92 122.09%
  YoY % 124.84% 76.33% 57.67% 31.41% 1,914.93% -27.17% -
  Horiz. % 12,053.26% 5,360.87% 3,040.22% 1,928.26% 1,467.39% 72.83% 100.00%
DPS 11.50 7.00 4.50 3.45 3.00 3.01 2.99 25.15%
  YoY % 64.29% 55.56% 30.43% 15.00% -0.33% 0.67% -
  Horiz. % 384.62% 234.11% 150.50% 115.38% 100.33% 100.67% 100.00%
NAPS 2.8490 1.8448 1.4534 1.1730 1.0257 0.9196 0.9289 20.52%
  YoY % 54.43% 26.93% 23.90% 14.36% 11.54% -1.00% -
  Horiz. % 306.71% 198.60% 156.46% 126.28% 110.42% 99.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 6.4500 2.2500 1.5600 1.0500 0.7200 0.4700 0.6800 -
P/RPS 0.20 0.08 0.06 0.04 0.03 0.02 0.03 37.15%
  YoY % 150.00% 33.33% 50.00% 33.33% 50.00% -33.33% -
  Horiz. % 666.67% 266.67% 200.00% 133.33% 100.00% 66.67% 100.00%
P/EPS 5.82 4.56 5.58 5.92 5.33 70.42 73.91 -34.51%
  YoY % 27.63% -18.28% -5.74% 11.07% -92.43% -4.72% -
  Horiz. % 7.87% 6.17% 7.55% 8.01% 7.21% 95.28% 100.00%
EY 17.19 21.92 17.93 16.89 18.75 1.42 1.35 52.75%
  YoY % -21.58% 22.25% 6.16% -9.92% 1,220.42% 5.19% -
  Horiz. % 1,273.33% 1,623.70% 1,328.15% 1,251.11% 1,388.89% 105.19% 100.00%
DY 1.78 3.11 2.88 3.29 4.17 6.38 4.41 -14.02%
  YoY % -42.77% 7.99% -12.46% -21.10% -34.64% 44.67% -
  Horiz. % 40.36% 70.52% 65.31% 74.60% 94.56% 144.67% 100.00%
P/NAPS 2.26 1.22 1.07 0.90 0.70 0.51 0.73 20.70%
  YoY % 85.25% 14.02% 18.89% 28.57% 37.25% -30.14% -
  Horiz. % 309.59% 167.12% 146.58% 123.29% 95.89% 69.86% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 28/02/13 24/02/12 25/02/11 09/03/10 25/02/09 28/02/08 -
Price 7.0000 2.8700 1.8600 0.8100 0.6500 0.7700 0.6500 -
P/RPS 0.22 0.10 0.07 0.03 0.03 0.03 0.03 39.34%
  YoY % 120.00% 42.86% 133.33% 0.00% 0.00% 0.00% -
  Horiz. % 733.33% 333.33% 233.33% 100.00% 100.00% 100.00% 100.00%
P/EPS 6.31 5.82 6.65 4.57 4.81 115.37 70.65 -33.12%
  YoY % 8.42% -12.48% 45.51% -4.99% -95.83% 63.30% -
  Horiz. % 8.93% 8.24% 9.41% 6.47% 6.81% 163.30% 100.00%
EY 15.84 17.18 15.04 21.89 20.77 0.87 1.42 49.42%
  YoY % -7.80% 14.23% -31.29% 5.39% 2,287.36% -38.73% -
  Horiz. % 1,115.49% 1,209.86% 1,059.16% 1,541.55% 1,462.68% 61.27% 100.00%
DY 1.64 2.44 2.42 4.26 4.62 3.90 4.62 -15.84%
  YoY % -32.79% 0.83% -43.19% -7.79% 18.46% -15.58% -
  Horiz. % 35.50% 52.81% 52.38% 92.21% 100.00% 84.42% 100.00%
P/NAPS 2.46 1.56 1.28 0.69 0.63 0.84 0.70 23.28%
  YoY % 57.69% 21.87% 85.51% 9.52% -25.00% 20.00% -
  Horiz. % 351.43% 222.86% 182.86% 98.57% 90.00% 120.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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