Highlights

[DKSH] YoY Annualized Quarter Result on 2007-03-31 [#1]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 22-May-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 31-Mar-2007  [#1]
Profit Trend QoQ -     -174.50%    YoY -     -209.72%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 3,771,768 3,602,488 3,630,484 3,154,224 2,960,336 3,162,292 2,641,460 6.11%
  YoY % 4.70% -0.77% 15.10% 6.55% -6.39% 19.72% -
  Horiz. % 142.79% 136.38% 137.44% 119.41% 112.07% 119.72% 100.00%
PBT 22,196 11,940 -38,128 188 10,996 12,596 7,472 19.89%
  YoY % 85.90% 131.32% -20,380.85% -98.29% -12.70% 68.58% -
  Horiz. % 297.06% 159.80% -510.28% 2.52% 147.16% 168.58% 100.00%
Tax -9,348 -6,372 -6,748 -4,044 -3,120 -5,580 -1,876 30.68%
  YoY % -46.70% 5.57% -66.86% -29.62% 44.09% -197.44% -
  Horiz. % 498.29% 339.66% 359.70% 215.57% 166.31% 297.44% 100.00%
NP 12,848 5,568 -44,876 -3,856 7,876 7,016 5,596 14.85%
  YoY % 130.75% 112.41% -1,063.80% -148.96% 12.26% 25.38% -
  Horiz. % 229.59% 99.50% -801.93% -68.91% 140.74% 125.38% 100.00%
NP to SH 9,872 3,604 -48,388 -6,412 5,844 7,016 5,596 9.92%
  YoY % 173.92% 107.45% -654.65% -209.72% -16.70% 25.38% -
  Horiz. % 176.41% 64.40% -864.69% -114.58% 104.43% 125.38% 100.00%
Tax Rate 42.12 % 53.37 % - % 2,151.06 % 28.37 % 44.30 % 25.11 % 9.00%
  YoY % -21.08% 0.00% 0.00% 7,482.16% -35.96% 76.42% -
  Horiz. % 167.74% 212.54% 0.00% 8,566.55% 112.98% 176.42% 100.00%
Total Cost 3,758,920 3,596,920 3,675,360 3,158,080 2,952,460 3,155,276 2,635,864 6.09%
  YoY % 4.50% -2.13% 16.38% 6.96% -6.43% 19.71% -
  Horiz. % 142.61% 136.46% 139.44% 119.81% 112.01% 119.71% 100.00%
Net Worth 163,689 145,740 134,864 146,438 143,445 122,779 42,176 25.35%
  YoY % 12.32% 8.06% -7.90% 2.09% 16.83% 191.11% -
  Horiz. % 388.10% 345.55% 319.76% 347.20% 340.10% 291.11% 100.00%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 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
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 163,689 145,740 134,864 146,438 143,445 122,779 42,176 25.35%
  YoY % 12.32% 8.06% -7.90% 2.09% 16.83% 191.11% -
  Horiz. % 388.10% 345.55% 319.76% 347.20% 340.10% 291.11% 100.00%
NOSH 157,197 158,070 157,718 157,156 157,096 158,018 82,781 11.28%
  YoY % -0.55% 0.22% 0.36% 0.04% -0.58% 90.89% -
  Horiz. % 189.90% 190.95% 190.52% 189.85% 189.77% 190.89% 100.00%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 0.34 % 0.15 % -1.24 % -0.12 % 0.27 % 0.22 % 0.21 % 8.36%
  YoY % 126.67% 112.10% -933.33% -144.44% 22.73% 4.76% -
  Horiz. % 161.90% 71.43% -590.48% -57.14% 128.57% 104.76% 100.00%
ROE 6.03 % 2.47 % -35.88 % -4.38 % 4.07 % 5.71 % 13.27 % -12.31%
  YoY % 144.13% 106.88% -719.18% -207.62% -28.72% -56.97% -
  Horiz. % 45.44% 18.61% -270.38% -33.01% 30.67% 43.03% 100.00%
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 2,399.38 2,279.04 2,301.88 2,007.05 1,884.40 2,001.22 3,190.90 -4.64%
  YoY % 5.28% -0.99% 14.69% 6.51% -5.84% -37.28% -
  Horiz. % 75.19% 71.42% 72.14% 62.90% 59.06% 62.72% 100.00%
EPS 6.28 2.28 -30.68 -4.08 3.72 4.44 6.76 -1.22%
  YoY % 175.44% 107.43% -651.96% -209.68% -16.22% -34.32% -
  Horiz. % 92.90% 33.73% -453.85% -60.36% 55.03% 65.68% 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 1.0413 0.9220 0.8551 0.9318 0.9131 0.7770 0.5095 12.65%
  YoY % 12.94% 7.82% -8.23% 2.05% 17.52% 52.50% -
  Horiz. % 204.38% 180.96% 167.83% 182.89% 179.21% 152.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 2,392.37 2,285.00 2,302.76 2,000.67 1,877.69 2,005.79 1,675.44 6.11%
  YoY % 4.70% -0.77% 15.10% 6.55% -6.39% 19.72% -
  Horiz. % 142.79% 136.38% 137.44% 119.41% 112.07% 119.72% 100.00%
EPS 6.26 2.29 -30.69 -4.07 3.71 4.45 3.55 9.91%
  YoY % 173.36% 107.46% -654.05% -209.70% -16.63% 25.35% -
  Horiz. % 176.34% 64.51% -864.51% -114.65% 104.51% 125.35% 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 1.0383 0.9244 0.8554 0.9288 0.9098 0.7788 0.2675 25.35%
  YoY % 12.32% 8.07% -7.90% 2.09% 16.82% 191.14% -
  Horiz. % 388.15% 345.57% 319.78% 347.21% 340.11% 291.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.6900 0.5000 0.6500 0.7300 0.6500 0.8700 0.9500 -
P/RPS 0.03 0.02 0.03 0.04 0.03 0.04 0.03 -
  YoY % 50.00% -33.33% -25.00% 33.33% -25.00% 33.33% -
  Horiz. % 100.00% 66.67% 100.00% 133.33% 100.00% 133.33% 100.00%
P/EPS 10.99 21.93 -2.12 -17.89 17.47 19.59 14.05 -4.01%
  YoY % -49.89% 1,134.43% 88.15% -202.40% -10.82% 39.43% -
  Horiz. % 78.22% 156.09% -15.09% -127.33% 124.34% 139.43% 100.00%
EY 9.10 4.56 -47.20 -5.59 5.72 5.10 7.12 4.17%
  YoY % 99.56% 109.66% -744.36% -197.73% 12.16% -28.37% -
  Horiz. % 127.81% 64.04% -662.92% -78.51% 80.34% 71.63% 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 0.66 0.54 0.76 0.78 0.71 1.12 1.86 -15.85%
  YoY % 22.22% -28.95% -2.56% 9.86% -36.61% -39.78% -
  Horiz. % 35.48% 29.03% 40.86% 41.94% 38.17% 60.22% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 21/05/10 27/05/09 29/05/08 22/05/07 29/05/06 26/05/05 25/05/04 -
Price 0.7500 0.6500 0.6500 0.7000 0.6900 0.8400 0.9600 -
P/RPS 0.03 0.03 0.03 0.03 0.04 0.04 0.03 -
  YoY % 0.00% 0.00% 0.00% -25.00% 0.00% 33.33% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 133.33% 133.33% 100.00%
P/EPS 11.94 28.51 -2.12 -17.16 18.55 18.92 14.20 -2.85%
  YoY % -58.12% 1,444.81% 87.65% -192.51% -1.96% 33.24% -
  Horiz. % 84.08% 200.77% -14.93% -120.85% 130.63% 133.24% 100.00%
EY 8.37 3.51 -47.20 -5.83 5.39 5.29 7.04 2.92%
  YoY % 138.46% 107.44% -709.61% -208.16% 1.89% -24.86% -
  Horiz. % 118.89% 49.86% -670.45% -82.81% 76.56% 75.14% 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 0.72 0.70 0.76 0.75 0.76 1.08 1.88 -14.78%
  YoY % 2.86% -7.89% 1.33% -1.32% -29.63% -42.55% -
  Horiz. % 38.30% 37.23% 40.43% 39.89% 40.43% 57.45% 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
 
 

171  927  542  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.295+0.035 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.085-0.005 
 PHB 0.03+0.005 
 XOX-WC 0.015+0.01 
 LUSTER 0.19+0.005 
 VIZIONE 0.225-0.045 
 QES 0.355-0.025 
 MTRONIC 0.10+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!

TOP ARTICLES

1. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
5. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
6. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
7. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
8. Top Glove: Allegations of management hypocrisy and lack of integrity By LHL save malaysia!
PARTNERS & BROKERS