Highlights

[DKSH] YoY Annualized Quarter Result on 2006-03-31 [#1]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 29-May-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 31-Mar-2006  [#1]
Profit Trend QoQ -     -68.60%    YoY -     -16.70%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 3,602,488 3,630,484 3,154,224 2,960,336 3,162,292 2,641,460 2,212,508 8.46%
  YoY % -0.77% 15.10% 6.55% -6.39% 19.72% 19.39% -
  Horiz. % 162.82% 164.09% 142.56% 133.80% 142.93% 119.39% 100.00%
PBT 11,940 -38,128 188 10,996 12,596 7,472 9,028 4.77%
  YoY % 131.32% -20,380.85% -98.29% -12.70% 68.58% -17.24% -
  Horiz. % 132.26% -422.33% 2.08% 121.80% 139.52% 82.76% 100.00%
Tax -6,372 -6,748 -4,044 -3,120 -5,580 -1,876 -1,156 32.87%
  YoY % 5.57% -66.86% -29.62% 44.09% -197.44% -62.28% -
  Horiz. % 551.21% 583.74% 349.83% 269.90% 482.70% 162.28% 100.00%
NP 5,568 -44,876 -3,856 7,876 7,016 5,596 7,872 -5.60%
  YoY % 112.41% -1,063.80% -148.96% 12.26% 25.38% -28.91% -
  Horiz. % 70.73% -570.07% -48.98% 100.05% 89.13% 71.09% 100.00%
NP to SH 3,604 -48,388 -6,412 5,844 7,016 5,596 7,872 -12.20%
  YoY % 107.45% -654.65% -209.72% -16.70% 25.38% -28.91% -
  Horiz. % 45.78% -614.68% -81.45% 74.24% 89.13% 71.09% 100.00%
Tax Rate 53.37 % - % 2,151.06 % 28.37 % 44.30 % 25.11 % 12.80 % 26.84%
  YoY % 0.00% 0.00% 7,482.16% -35.96% 76.42% 96.17% -
  Horiz. % 416.95% 0.00% 16,805.16% 221.64% 346.09% 196.17% 100.00%
Total Cost 3,596,920 3,675,360 3,158,080 2,952,460 3,155,276 2,635,864 2,204,636 8.49%
  YoY % -2.13% 16.38% 6.96% -6.43% 19.71% 19.56% -
  Horiz. % 163.15% 166.71% 143.25% 133.92% 143.12% 119.56% 100.00%
Net Worth 145,740 134,864 146,438 143,445 122,779 42,176 34,497 27.12%
  YoY % 8.06% -7.90% 2.09% 16.83% 191.11% 22.26% -
  Horiz. % 422.46% 390.94% 424.49% 415.81% 355.91% 122.26% 100.00%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 145,740 134,864 146,438 143,445 122,779 42,176 34,497 27.12%
  YoY % 8.06% -7.90% 2.09% 16.83% 191.11% 22.26% -
  Horiz. % 422.46% 390.94% 424.49% 415.81% 355.91% 122.26% 100.00%
NOSH 158,070 157,718 157,156 157,096 158,018 82,781 82,689 11.39%
  YoY % 0.22% 0.36% 0.04% -0.58% 90.89% 0.11% -
  Horiz. % 191.16% 190.74% 190.06% 189.98% 191.10% 100.11% 100.00%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 0.15 % -1.24 % -0.12 % 0.27 % 0.22 % 0.21 % 0.36 % -13.57%
  YoY % 112.10% -933.33% -144.44% 22.73% 4.76% -41.67% -
  Horiz. % 41.67% -344.44% -33.33% 75.00% 61.11% 58.33% 100.00%
ROE 2.47 % -35.88 % -4.38 % 4.07 % 5.71 % 13.27 % 22.82 % -30.94%
  YoY % 106.88% -719.18% -207.62% -28.72% -56.97% -41.85% -
  Horiz. % 10.82% -157.23% -19.19% 17.84% 25.02% 58.15% 100.00%
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 2,279.04 2,301.88 2,007.05 1,884.40 2,001.22 3,190.90 2,675.70 -2.64%
  YoY % -0.99% 14.69% 6.51% -5.84% -37.28% 19.25% -
  Horiz. % 85.18% 86.03% 75.01% 70.43% 74.79% 119.25% 100.00%
EPS 2.28 -30.68 -4.08 3.72 4.44 6.76 9.52 -21.18%
  YoY % 107.43% -651.96% -209.68% -16.22% -34.32% -28.99% -
  Horiz. % 23.95% -322.27% -42.86% 39.08% 46.64% 71.01% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9220 0.8551 0.9318 0.9131 0.7770 0.5095 0.4172 14.12%
  YoY % 7.82% -8.23% 2.05% 17.52% 52.50% 22.12% -
  Horiz. % 221.00% 204.96% 223.35% 218.86% 186.24% 122.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 2,285.00 2,302.76 2,000.67 1,877.69 2,005.79 1,675.44 1,403.36 8.46%
  YoY % -0.77% 15.10% 6.55% -6.39% 19.72% 19.39% -
  Horiz. % 162.82% 164.09% 142.56% 133.80% 142.93% 119.39% 100.00%
EPS 2.29 -30.69 -4.07 3.71 4.45 3.55 4.99 -12.16%
  YoY % 107.46% -654.05% -209.70% -16.63% 25.35% -28.86% -
  Horiz. % 45.89% -615.03% -81.56% 74.35% 89.18% 71.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9244 0.8554 0.9288 0.9098 0.7788 0.2675 0.2188 27.12%
  YoY % 8.07% -7.90% 2.09% 16.82% 191.14% 22.26% -
  Horiz. % 422.49% 390.95% 424.50% 415.81% 355.94% 122.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.5000 0.6500 0.7300 0.6500 0.8700 0.9500 0.7500 -
P/RPS 0.02 0.03 0.04 0.03 0.04 0.03 0.03 -6.53%
  YoY % -33.33% -25.00% 33.33% -25.00% 33.33% 0.00% -
  Horiz. % 66.67% 100.00% 133.33% 100.00% 133.33% 100.00% 100.00%
P/EPS 21.93 -2.12 -17.89 17.47 19.59 14.05 7.88 18.58%
  YoY % 1,134.43% 88.15% -202.40% -10.82% 39.43% 78.30% -
  Horiz. % 278.30% -26.90% -227.03% 221.70% 248.60% 178.30% 100.00%
EY 4.56 -47.20 -5.59 5.72 5.10 7.12 12.69 -15.67%
  YoY % 109.66% -744.36% -197.73% 12.16% -28.37% -43.89% -
  Horiz. % 35.93% -371.95% -44.05% 45.07% 40.19% 56.11% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.54 0.76 0.78 0.71 1.12 1.86 1.80 -18.17%
  YoY % -28.95% -2.56% 9.86% -36.61% -39.78% 3.33% -
  Horiz. % 30.00% 42.22% 43.33% 39.44% 62.22% 103.33% 100.00%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/19 31/03/03 CAGR
Date 27/05/09 29/05/08 22/05/07 29/05/06 26/05/05 25/05/04 27/05/03 -
Price 0.6500 0.6500 0.7000 0.6900 0.8400 0.9600 0.8000 -
P/RPS 0.03 0.03 0.03 0.04 0.04 0.03 0.03 -
  YoY % 0.00% 0.00% -25.00% 0.00% 33.33% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 133.33% 133.33% 100.00% 100.00%
P/EPS 28.51 -2.12 -17.16 18.55 18.92 14.20 8.40 22.57%
  YoY % 1,444.81% 87.65% -192.51% -1.96% 33.24% 69.05% -
  Horiz. % 339.40% -25.24% -204.29% 220.83% 225.24% 169.05% 100.00%
EY 3.51 -47.20 -5.83 5.39 5.29 7.04 11.90 -18.40%
  YoY % 107.44% -709.61% -208.16% 1.89% -24.86% -40.84% -
  Horiz. % 29.50% -396.64% -48.99% 45.29% 44.45% 59.16% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.70 0.76 0.75 0.76 1.08 1.88 1.92 -15.47%
  YoY % -7.89% 1.33% -1.32% -29.63% -42.55% -2.08% -
  Horiz. % 36.46% 39.58% 39.06% 39.58% 56.25% 97.92% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers