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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

206  555  597  1072 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.01 
 GPACKET 0.46-0.02 
 DGSB 0.255+0.03 
 AEM 0.16+0.005 
 DATAPRP 0.185-0.01 
 HWGB 0.755-0.025 
 VIVOCOM 0.05+0.005 
 MAHSING 0.915-0.045 
 TRIVE 0.010.00 
 KTB 0.14+0.02 

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!
PARTNERS & BROKERS