Highlights

[DKSH] YoY Annualized Quarter Result on 2010-03-31 [#1]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 21-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -53.62%    YoY -     173.92%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 4,974,160 4,494,808 4,285,248 3,771,768 3,602,488 3,630,484 3,154,224 7.88%
  YoY % 10.66% 4.89% 13.61% 4.70% -0.77% 15.10% -
  Horiz. % 157.70% 142.50% 135.86% 119.58% 114.21% 115.10% 100.00%
PBT 58,628 65,844 63,748 22,196 11,940 -38,128 188 160.18%
  YoY % -10.96% 3.29% 187.20% 85.90% 131.32% -20,380.85% -
  Horiz. % 31,185.11% 35,023.40% 33,908.51% 11,806.38% 6,351.06% -20,280.85% 100.00%
Tax -7,560 -18,976 -17,152 -9,348 -6,372 -6,748 -4,044 10.98%
  YoY % 60.16% -10.63% -83.48% -46.70% 5.57% -66.86% -
  Horiz. % 186.94% 469.24% 424.13% 231.16% 157.57% 166.86% 100.00%
NP 51,068 46,868 46,596 12,848 5,568 -44,876 -3,856 -
  YoY % 8.96% 0.58% 262.67% 130.75% 112.41% -1,063.80% -
  Horiz. % -1,324.38% -1,215.46% -1,208.40% -333.20% -144.40% 1,163.80% 100.00%
NP to SH 46,820 43,820 42,460 9,872 3,604 -48,388 -6,412 -
  YoY % 6.85% 3.20% 330.11% 173.92% 107.45% -654.65% -
  Horiz. % -730.19% -683.41% -662.20% -153.96% -56.21% 754.65% 100.00%
Tax Rate 12.89 % 28.82 % 26.91 % 42.12 % 53.37 % - % 2,151.06 % -57.35%
  YoY % -55.27% 7.10% -36.11% -21.08% 0.00% 0.00% -
  Horiz. % 0.60% 1.34% 1.25% 1.96% 2.48% 0.00% 100.00%
Total Cost 4,923,092 4,447,940 4,238,652 3,758,920 3,596,920 3,675,360 3,158,080 7.67%
  YoY % 10.68% 4.94% 12.76% 4.50% -2.13% 16.38% -
  Horiz. % 155.89% 140.84% 134.22% 119.03% 113.90% 116.38% 100.00%
Net Worth 302,657 240,034 195,728 163,689 145,740 134,864 146,438 12.85%
  YoY % 26.09% 22.64% 19.57% 12.32% 8.06% -7.90% -
  Horiz. % 206.68% 163.91% 133.66% 111.78% 99.52% 92.10% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 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
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 302,657 240,034 195,728 163,689 145,740 134,864 146,438 12.85%
  YoY % 26.09% 22.64% 19.57% 12.32% 8.06% -7.90% -
  Horiz. % 206.68% 163.91% 133.66% 111.78% 99.52% 92.10% 100.00%
NOSH 157,749 157,658 157,769 157,197 158,070 157,718 157,156 0.06%
  YoY % 0.06% -0.07% 0.36% -0.55% 0.22% 0.36% -
  Horiz. % 100.38% 100.32% 100.39% 100.03% 100.58% 100.36% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 1.03 % 1.04 % 1.09 % 0.34 % 0.15 % -1.24 % -0.12 % -
  YoY % -0.96% -4.59% 220.59% 126.67% 112.10% -933.33% -
  Horiz. % -858.33% -866.67% -908.33% -283.33% -125.00% 1,033.33% 100.00%
ROE 15.47 % 18.26 % 21.69 % 6.03 % 2.47 % -35.88 % -4.38 % -
  YoY % -15.28% -15.81% 259.70% 144.13% 106.88% -719.18% -
  Horiz. % -353.20% -416.89% -495.21% -137.67% -56.39% 819.18% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 3,153.21 2,850.98 2,716.14 2,399.38 2,279.04 2,301.88 2,007.05 7.81%
  YoY % 10.60% 4.96% 13.20% 5.28% -0.99% 14.69% -
  Horiz. % 157.11% 142.05% 135.33% 119.55% 113.55% 114.69% 100.00%
EPS 29.68 27.80 26.92 6.28 2.28 -30.68 -4.08 -
  YoY % 6.76% 3.27% 328.66% 175.44% 107.43% -651.96% -
  Horiz. % -727.45% -681.37% -659.80% -153.92% -55.88% 751.96% 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 1.9186 1.5225 1.2406 1.0413 0.9220 0.8551 0.9318 12.78%
  YoY % 26.02% 22.72% 19.14% 12.94% 7.82% -8.23% -
  Horiz. % 205.90% 163.39% 133.14% 111.75% 98.95% 91.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 3,155.03 2,850.98 2,718.06 2,392.37 2,285.00 2,302.76 2,000.67 7.88%
  YoY % 10.66% 4.89% 13.61% 4.70% -0.77% 15.10% -
  Horiz. % 157.70% 142.50% 135.86% 119.58% 114.21% 115.10% 100.00%
EPS 29.70 27.80 26.93 6.26 2.29 -30.69 -4.07 -
  YoY % 6.83% 3.23% 330.19% 173.36% 107.46% -654.05% -
  Horiz. % -729.73% -683.05% -661.67% -153.81% -56.27% 754.05% 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 1.9197 1.5225 1.2415 1.0383 0.9244 0.8554 0.9288 12.85%
  YoY % 26.09% 22.63% 19.57% 12.32% 8.07% -7.90% -
  Horiz. % 206.69% 163.92% 133.67% 111.79% 99.53% 92.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 3.2500 1.9500 0.9500 0.6900 0.5000 0.6500 0.7300 -
P/RPS 0.10 0.07 0.03 0.03 0.02 0.03 0.04 16.48%
  YoY % 42.86% 133.33% 0.00% 50.00% -33.33% -25.00% -
  Horiz. % 250.00% 175.00% 75.00% 75.00% 50.00% 75.00% 100.00%
P/EPS 10.95 7.02 3.53 10.99 21.93 -2.12 -17.89 -
  YoY % 55.98% 98.87% -67.88% -49.89% 1,134.43% 88.15% -
  Horiz. % -61.21% -39.24% -19.73% -61.43% -122.58% 11.85% 100.00%
EY 9.13 14.25 28.33 9.10 4.56 -47.20 -5.59 -
  YoY % -35.93% -49.70% 211.32% 99.56% 109.66% -744.36% -
  Horiz. % -163.33% -254.92% -506.80% -162.79% -81.57% 844.36% 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 1.69 1.28 0.77 0.66 0.54 0.76 0.78 13.74%
  YoY % 32.03% 66.23% 16.67% 22.22% -28.95% -2.56% -
  Horiz. % 216.67% 164.10% 98.72% 84.62% 69.23% 97.44% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 25/05/12 19/05/11 21/05/10 27/05/09 29/05/08 22/05/07 -
Price 5.4400 1.9100 1.2500 0.7500 0.6500 0.6500 0.7000 -
P/RPS 0.17 0.07 0.05 0.03 0.03 0.03 0.03 33.49%
  YoY % 142.86% 40.00% 66.67% 0.00% 0.00% 0.00% -
  Horiz. % 566.67% 233.33% 166.67% 100.00% 100.00% 100.00% 100.00%
P/EPS 18.33 6.87 4.64 11.94 28.51 -2.12 -17.16 -
  YoY % 166.81% 48.06% -61.14% -58.12% 1,444.81% 87.65% -
  Horiz. % -106.82% -40.03% -27.04% -69.58% -166.14% 12.35% 100.00%
EY 5.46 14.55 21.53 8.37 3.51 -47.20 -5.83 -
  YoY % -62.47% -32.42% 157.23% 138.46% 107.44% -709.61% -
  Horiz. % -93.65% -249.57% -369.30% -143.57% -60.21% 809.61% 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 2.84 1.25 1.01 0.72 0.70 0.76 0.75 24.82%
  YoY % 127.20% 23.76% 40.28% 2.86% -7.89% 1.33% -
  Horiz. % 378.67% 166.67% 134.67% 96.00% 93.33% 101.33% 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.
 


 

386  331  519  735 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.765+0.02 
 SAPNRG 0.260.00 
 PERDANA-PR 0.015+0.005 
 HSI-H8F 0.125-0.065 
 EKOVEST 0.81+0.015 
 DGB 0.14-0.005 
 VELESTO 0.3650.00 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.33+0.05 
 MLAB 0.05-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers