Highlights

[DKSH] YoY Annualized Quarter Result on 2009-03-31 [#1]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 27-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     241.29%    YoY -     107.45%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 4,494,808 4,285,248 3,771,768 3,602,488 3,630,484 3,154,224 2,960,336 7.20%
  YoY % 4.89% 13.61% 4.70% -0.77% 15.10% 6.55% -
  Horiz. % 151.83% 144.76% 127.41% 121.69% 122.64% 106.55% 100.00%
PBT 65,844 63,748 22,196 11,940 -38,128 188 10,996 34.72%
  YoY % 3.29% 187.20% 85.90% 131.32% -20,380.85% -98.29% -
  Horiz. % 598.80% 579.74% 201.86% 108.58% -346.74% 1.71% 100.00%
Tax -18,976 -17,152 -9,348 -6,372 -6,748 -4,044 -3,120 35.07%
  YoY % -10.63% -83.48% -46.70% 5.57% -66.86% -29.62% -
  Horiz. % 608.21% 549.74% 299.62% 204.23% 216.28% 129.62% 100.00%
NP 46,868 46,596 12,848 5,568 -44,876 -3,856 7,876 34.58%
  YoY % 0.58% 262.67% 130.75% 112.41% -1,063.80% -148.96% -
  Horiz. % 595.07% 591.62% 163.13% 70.70% -569.78% -48.96% 100.00%
NP to SH 43,820 42,460 9,872 3,604 -48,388 -6,412 5,844 39.86%
  YoY % 3.20% 330.11% 173.92% 107.45% -654.65% -209.72% -
  Horiz. % 749.83% 726.56% 168.93% 61.67% -827.99% -109.72% 100.00%
Tax Rate 28.82 % 26.91 % 42.12 % 53.37 % - % 2,151.06 % 28.37 % 0.26%
  YoY % 7.10% -36.11% -21.08% 0.00% 0.00% 7,482.16% -
  Horiz. % 101.59% 94.85% 148.47% 188.12% 0.00% 7,582.16% 100.00%
Total Cost 4,447,940 4,238,652 3,758,920 3,596,920 3,675,360 3,158,080 2,952,460 7.06%
  YoY % 4.94% 12.76% 4.50% -2.13% 16.38% 6.96% -
  Horiz. % 150.65% 143.56% 127.31% 121.83% 124.48% 106.96% 100.00%
Net Worth 240,034 195,728 163,689 145,740 134,864 146,438 143,445 8.95%
  YoY % 22.64% 19.57% 12.32% 8.06% -7.90% 2.09% -
  Horiz. % 167.34% 136.45% 114.11% 101.60% 94.02% 102.09% 100.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 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
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 240,034 195,728 163,689 145,740 134,864 146,438 143,445 8.95%
  YoY % 22.64% 19.57% 12.32% 8.06% -7.90% 2.09% -
  Horiz. % 167.34% 136.45% 114.11% 101.60% 94.02% 102.09% 100.00%
NOSH 157,658 157,769 157,197 158,070 157,718 157,156 157,096 0.06%
  YoY % -0.07% 0.36% -0.55% 0.22% 0.36% 0.04% -
  Horiz. % 100.36% 100.43% 100.06% 100.62% 100.40% 100.04% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 1.04 % 1.09 % 0.34 % 0.15 % -1.24 % -0.12 % 0.27 % 25.18%
  YoY % -4.59% 220.59% 126.67% 112.10% -933.33% -144.44% -
  Horiz. % 385.19% 403.70% 125.93% 55.56% -459.26% -44.44% 100.00%
ROE 18.26 % 21.69 % 6.03 % 2.47 % -35.88 % -4.38 % 4.07 % 28.40%
  YoY % -15.81% 259.70% 144.13% 106.88% -719.18% -207.62% -
  Horiz. % 448.65% 532.92% 148.16% 60.69% -881.57% -107.62% 100.00%
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 2,850.98 2,716.14 2,399.38 2,279.04 2,301.88 2,007.05 1,884.40 7.14%
  YoY % 4.96% 13.20% 5.28% -0.99% 14.69% 6.51% -
  Horiz. % 151.29% 144.14% 127.33% 120.94% 122.15% 106.51% 100.00%
EPS 27.80 26.92 6.28 2.28 -30.68 -4.08 3.72 39.78%
  YoY % 3.27% 328.66% 175.44% 107.43% -651.96% -209.68% -
  Horiz. % 747.31% 723.66% 168.82% 61.29% -824.73% -109.68% 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 1.5225 1.2406 1.0413 0.9220 0.8551 0.9318 0.9131 8.89%
  YoY % 22.72% 19.14% 12.94% 7.82% -8.23% 2.05% -
  Horiz. % 166.74% 135.87% 114.04% 100.97% 93.65% 102.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 2,850.98 2,718.06 2,392.37 2,285.00 2,302.76 2,000.67 1,877.69 7.20%
  YoY % 4.89% 13.61% 4.70% -0.77% 15.10% 6.55% -
  Horiz. % 151.83% 144.76% 127.41% 121.69% 122.64% 106.55% 100.00%
EPS 27.80 26.93 6.26 2.29 -30.69 -4.07 3.71 39.84%
  YoY % 3.23% 330.19% 173.36% 107.46% -654.05% -209.70% -
  Horiz. % 749.33% 725.88% 168.73% 61.73% -827.22% -109.70% 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 1.5225 1.2415 1.0383 0.9244 0.8554 0.9288 0.9098 8.95%
  YoY % 22.63% 19.57% 12.32% 8.07% -7.90% 2.09% -
  Horiz. % 167.34% 136.46% 114.12% 101.60% 94.02% 102.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.9500 0.9500 0.6900 0.5000 0.6500 0.7300 0.6500 -
P/RPS 0.07 0.03 0.03 0.02 0.03 0.04 0.03 15.15%
  YoY % 133.33% 0.00% 50.00% -33.33% -25.00% 33.33% -
  Horiz. % 233.33% 100.00% 100.00% 66.67% 100.00% 133.33% 100.00%
P/EPS 7.02 3.53 10.99 21.93 -2.12 -17.89 17.47 -14.09%
  YoY % 98.87% -67.88% -49.89% 1,134.43% 88.15% -202.40% -
  Horiz. % 40.18% 20.21% 62.91% 125.53% -12.14% -102.40% 100.00%
EY 14.25 28.33 9.10 4.56 -47.20 -5.59 5.72 16.42%
  YoY % -49.70% 211.32% 99.56% 109.66% -744.36% -197.73% -
  Horiz. % 249.13% 495.28% 159.09% 79.72% -825.17% -97.73% 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 1.28 0.77 0.66 0.54 0.76 0.78 0.71 10.31%
  YoY % 66.23% 16.67% 22.22% -28.95% -2.56% 9.86% -
  Horiz. % 180.28% 108.45% 92.96% 76.06% 107.04% 109.86% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/05/12 19/05/11 21/05/10 27/05/09 29/05/08 22/05/07 29/05/06 -
Price 1.9100 1.2500 0.7500 0.6500 0.6500 0.7000 0.6900 -
P/RPS 0.07 0.05 0.03 0.03 0.03 0.03 0.04 9.77%
  YoY % 40.00% 66.67% 0.00% 0.00% 0.00% -25.00% -
  Horiz. % 175.00% 125.00% 75.00% 75.00% 75.00% 75.00% 100.00%
P/EPS 6.87 4.64 11.94 28.51 -2.12 -17.16 18.55 -15.24%
  YoY % 48.06% -61.14% -58.12% 1,444.81% 87.65% -192.51% -
  Horiz. % 37.04% 25.01% 64.37% 153.69% -11.43% -92.51% 100.00%
EY 14.55 21.53 8.37 3.51 -47.20 -5.83 5.39 17.98%
  YoY % -32.42% 157.23% 138.46% 107.44% -709.61% -208.16% -
  Horiz. % 269.94% 399.44% 155.29% 65.12% -875.70% -108.16% 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 1.25 1.01 0.72 0.70 0.76 0.75 0.76 8.64%
  YoY % 23.76% 40.28% 2.86% -7.89% 1.33% -1.32% -
  Horiz. % 164.47% 132.89% 94.74% 92.11% 100.00% 98.68% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers