Highlights

[DKSH] YoY Annualized Quarter Result on 2008-03-31 [#1]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 29-May-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Mar-2008  [#1]
Profit Trend QoQ -     -3,446.34%    YoY -     -654.65%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 4,285,248 3,771,768 3,602,488 3,630,484 3,154,224 2,960,336 3,162,292 5.19%
  YoY % 13.61% 4.70% -0.77% 15.10% 6.55% -6.39% -
  Horiz. % 135.51% 119.27% 113.92% 114.81% 99.74% 93.61% 100.00%
PBT 63,748 22,196 11,940 -38,128 188 10,996 12,596 31.01%
  YoY % 187.20% 85.90% 131.32% -20,380.85% -98.29% -12.70% -
  Horiz. % 506.10% 176.21% 94.79% -302.70% 1.49% 87.30% 100.00%
Tax -17,152 -9,348 -6,372 -6,748 -4,044 -3,120 -5,580 20.57%
  YoY % -83.48% -46.70% 5.57% -66.86% -29.62% 44.09% -
  Horiz. % 307.38% 167.53% 114.19% 120.93% 72.47% 55.91% 100.00%
NP 46,596 12,848 5,568 -44,876 -3,856 7,876 7,016 37.08%
  YoY % 262.67% 130.75% 112.41% -1,063.80% -148.96% 12.26% -
  Horiz. % 664.14% 183.12% 79.36% -639.62% -54.96% 112.26% 100.00%
NP to SH 42,460 9,872 3,604 -48,388 -6,412 5,844 7,016 34.98%
  YoY % 330.11% 173.92% 107.45% -654.65% -209.72% -16.70% -
  Horiz. % 605.19% 140.71% 51.37% -689.68% -91.39% 83.30% 100.00%
Tax Rate 26.91 % 42.12 % 53.37 % - % 2,151.06 % 28.37 % 44.30 % -7.97%
  YoY % -36.11% -21.08% 0.00% 0.00% 7,482.16% -35.96% -
  Horiz. % 60.74% 95.08% 120.47% 0.00% 4,855.67% 64.04% 100.00%
Total Cost 4,238,652 3,758,920 3,596,920 3,675,360 3,158,080 2,952,460 3,155,276 5.04%
  YoY % 12.76% 4.50% -2.13% 16.38% 6.96% -6.43% -
  Horiz. % 134.34% 119.13% 114.00% 116.48% 100.09% 93.57% 100.00%
Net Worth 195,728 163,689 145,740 134,864 146,438 143,445 122,779 8.08%
  YoY % 19.57% 12.32% 8.06% -7.90% 2.09% 16.83% -
  Horiz. % 159.41% 133.32% 118.70% 109.84% 119.27% 116.83% 100.00%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 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
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 195,728 163,689 145,740 134,864 146,438 143,445 122,779 8.08%
  YoY % 19.57% 12.32% 8.06% -7.90% 2.09% 16.83% -
  Horiz. % 159.41% 133.32% 118.70% 109.84% 119.27% 116.83% 100.00%
NOSH 157,769 157,197 158,070 157,718 157,156 157,096 158,018 -0.03%
  YoY % 0.36% -0.55% 0.22% 0.36% 0.04% -0.58% -
  Horiz. % 99.84% 99.48% 100.03% 99.81% 99.46% 99.42% 100.00%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 1.09 % 0.34 % 0.15 % -1.24 % -0.12 % 0.27 % 0.22 % 30.55%
  YoY % 220.59% 126.67% 112.10% -933.33% -144.44% 22.73% -
  Horiz. % 495.45% 154.55% 68.18% -563.64% -54.55% 122.73% 100.00%
ROE 21.69 % 6.03 % 2.47 % -35.88 % -4.38 % 4.07 % 5.71 % 24.90%
  YoY % 259.70% 144.13% 106.88% -719.18% -207.62% -28.72% -
  Horiz. % 379.86% 105.60% 43.26% -628.37% -76.71% 71.28% 100.00%
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 2,716.14 2,399.38 2,279.04 2,301.88 2,007.05 1,884.40 2,001.22 5.22%
  YoY % 13.20% 5.28% -0.99% 14.69% 6.51% -5.84% -
  Horiz. % 135.72% 119.90% 113.88% 115.02% 100.29% 94.16% 100.00%
EPS 26.92 6.28 2.28 -30.68 -4.08 3.72 4.44 35.02%
  YoY % 328.66% 175.44% 107.43% -651.96% -209.68% -16.22% -
  Horiz. % 606.31% 141.44% 51.35% -690.99% -91.89% 83.78% 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 1.2406 1.0413 0.9220 0.8551 0.9318 0.9131 0.7770 8.11%
  YoY % 19.14% 12.94% 7.82% -8.23% 2.05% 17.52% -
  Horiz. % 159.67% 134.02% 118.66% 110.05% 119.92% 117.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 2,718.06 2,392.37 2,285.00 2,302.76 2,000.67 1,877.69 2,005.79 5.19%
  YoY % 13.61% 4.70% -0.77% 15.10% 6.55% -6.39% -
  Horiz. % 135.51% 119.27% 113.92% 114.81% 99.74% 93.61% 100.00%
EPS 26.93 6.26 2.29 -30.69 -4.07 3.71 4.45 34.97%
  YoY % 330.19% 173.36% 107.46% -654.05% -209.70% -16.63% -
  Horiz. % 605.17% 140.67% 51.46% -689.66% -91.46% 83.37% 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 1.2415 1.0383 0.9244 0.8554 0.9288 0.9098 0.7788 8.08%
  YoY % 19.57% 12.32% 8.07% -7.90% 2.09% 16.82% -
  Horiz. % 159.41% 133.32% 118.70% 109.84% 119.26% 116.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.9500 0.6900 0.5000 0.6500 0.7300 0.6500 0.8700 -
P/RPS 0.03 0.03 0.02 0.03 0.04 0.03 0.04 -4.68%
  YoY % 0.00% 50.00% -33.33% -25.00% 33.33% -25.00% -
  Horiz. % 75.00% 75.00% 50.00% 75.00% 100.00% 75.00% 100.00%
P/EPS 3.53 10.99 21.93 -2.12 -17.89 17.47 19.59 -24.84%
  YoY % -67.88% -49.89% 1,134.43% 88.15% -202.40% -10.82% -
  Horiz. % 18.02% 56.10% 111.94% -10.82% -91.32% 89.18% 100.00%
EY 28.33 9.10 4.56 -47.20 -5.59 5.72 5.10 33.06%
  YoY % 211.32% 99.56% 109.66% -744.36% -197.73% 12.16% -
  Horiz. % 555.49% 178.43% 89.41% -925.49% -109.61% 112.16% 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 0.77 0.66 0.54 0.76 0.78 0.71 1.12 -6.05%
  YoY % 16.67% 22.22% -28.95% -2.56% 9.86% -36.61% -
  Horiz. % 68.75% 58.93% 48.21% 67.86% 69.64% 63.39% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 19/05/11 21/05/10 27/05/09 29/05/08 22/05/07 29/05/06 26/05/05 -
Price 1.2500 0.7500 0.6500 0.6500 0.7000 0.6900 0.8400 -
P/RPS 0.05 0.03 0.03 0.03 0.03 0.04 0.04 3.79%
  YoY % 66.67% 0.00% 0.00% 0.00% -25.00% 0.00% -
  Horiz. % 125.00% 75.00% 75.00% 75.00% 75.00% 100.00% 100.00%
P/EPS 4.64 11.94 28.51 -2.12 -17.16 18.55 18.92 -20.88%
  YoY % -61.14% -58.12% 1,444.81% 87.65% -192.51% -1.96% -
  Horiz. % 24.52% 63.11% 150.69% -11.21% -90.70% 98.04% 100.00%
EY 21.53 8.37 3.51 -47.20 -5.83 5.39 5.29 26.34%
  YoY % 157.23% 138.46% 107.44% -709.61% -208.16% 1.89% -
  Horiz. % 406.99% 158.22% 66.35% -892.25% -110.21% 101.89% 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 1.01 0.72 0.70 0.76 0.75 0.76 1.08 -1.11%
  YoY % 40.28% 2.86% -7.89% 1.33% -1.32% -29.63% -
  Horiz. % 93.52% 66.67% 64.81% 70.37% 69.44% 70.37% 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.
 


 

252  230  503  1280 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.015-0.005 
 HSI-C7K 0.265+0.01 
 HSI-H8F 0.215-0.03 
 AT 0.050.00 
 TDM 0.32+0.01 
 WCEHB 0.325+0.02 
 DGB 0.1450.00 
 FGV 1.46+0.04 
 KNM-WB 0.04-0.005 
 TIGER 0.10-0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers