Highlights

[DKSH] YoY Annualized Quarter Result on 2011-03-31 [#1]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 19-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     51.84%    YoY -     330.11%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 5,148,052 4,974,160 4,494,808 4,285,248 3,771,768 3,602,488 3,630,484 5.99%
  YoY % 3.50% 10.66% 4.89% 13.61% 4.70% -0.77% -
  Horiz. % 141.80% 137.01% 123.81% 118.04% 103.89% 99.23% 100.00%
PBT 71,736 58,628 65,844 63,748 22,196 11,940 -38,128 -
  YoY % 22.36% -10.96% 3.29% 187.20% 85.90% 131.32% -
  Horiz. % -188.15% -153.77% -172.69% -167.19% -58.21% -31.32% 100.00%
Tax -17,740 -7,560 -18,976 -17,152 -9,348 -6,372 -6,748 17.47%
  YoY % -134.66% 60.16% -10.63% -83.48% -46.70% 5.57% -
  Horiz. % 262.89% 112.03% 281.21% 254.18% 138.53% 94.43% 100.00%
NP 53,996 51,068 46,868 46,596 12,848 5,568 -44,876 -
  YoY % 5.73% 8.96% 0.58% 262.67% 130.75% 112.41% -
  Horiz. % -120.32% -113.80% -104.44% -103.83% -28.63% -12.41% 100.00%
NP to SH 53,996 46,820 43,820 42,460 9,872 3,604 -48,388 -
  YoY % 15.33% 6.85% 3.20% 330.11% 173.92% 107.45% -
  Horiz. % -111.59% -96.76% -90.56% -87.75% -20.40% -7.45% 100.00%
Tax Rate 24.73 % 12.89 % 28.82 % 26.91 % 42.12 % 53.37 % - % -
  YoY % 91.85% -55.27% 7.10% -36.11% -21.08% 0.00% -
  Horiz. % 46.34% 24.15% 54.00% 50.42% 78.92% 100.00% -
Total Cost 5,094,056 4,923,092 4,447,940 4,238,652 3,758,920 3,596,920 3,675,360 5.59%
  YoY % 3.47% 10.68% 4.94% 12.76% 4.50% -2.13% -
  Horiz. % 138.60% 133.95% 121.02% 115.33% 102.27% 97.87% 100.00%
Net Worth 462,679 302,657 240,034 195,728 163,689 145,740 134,864 22.80%
  YoY % 52.87% 26.09% 22.64% 19.57% 12.32% 8.06% -
  Horiz. % 343.07% 224.42% 177.98% 145.13% 121.37% 108.06% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 462,679 302,657 240,034 195,728 163,689 145,740 134,864 22.80%
  YoY % 52.87% 26.09% 22.64% 19.57% 12.32% 8.06% -
  Horiz. % 343.07% 224.42% 177.98% 145.13% 121.37% 108.06% 100.00%
NOSH 157,658 157,749 157,658 157,769 157,197 158,070 157,718 -0.01%
  YoY % -0.06% 0.06% -0.07% 0.36% -0.55% 0.22% -
  Horiz. % 99.96% 100.02% 99.96% 100.03% 99.67% 100.22% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 1.05 % 1.03 % 1.04 % 1.09 % 0.34 % 0.15 % -1.24 % -
  YoY % 1.94% -0.96% -4.59% 220.59% 126.67% 112.10% -
  Horiz. % -84.68% -83.06% -83.87% -87.90% -27.42% -12.10% 100.00%
ROE 11.67 % 15.47 % 18.26 % 21.69 % 6.03 % 2.47 % -35.88 % -
  YoY % -24.56% -15.28% -15.81% 259.70% 144.13% 106.88% -
  Horiz. % -32.53% -43.12% -50.89% -60.45% -16.81% -6.88% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 3,265.33 3,153.21 2,850.98 2,716.14 2,399.38 2,279.04 2,301.88 6.00%
  YoY % 3.56% 10.60% 4.96% 13.20% 5.28% -0.99% -
  Horiz. % 141.85% 136.98% 123.85% 118.00% 104.24% 99.01% 100.00%
EPS 34.24 29.68 27.80 26.92 6.28 2.28 -30.68 -
  YoY % 15.36% 6.76% 3.27% 328.66% 175.44% 107.43% -
  Horiz. % -111.60% -96.74% -90.61% -87.74% -20.47% -7.43% 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 2.9347 1.9186 1.5225 1.2406 1.0413 0.9220 0.8551 22.81%
  YoY % 52.96% 26.02% 22.72% 19.14% 12.94% 7.82% -
  Horiz. % 343.20% 224.37% 178.05% 145.08% 121.78% 107.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 3,265.33 3,155.03 2,850.98 2,718.06 2,392.37 2,285.00 2,302.76 5.99%
  YoY % 3.50% 10.66% 4.89% 13.61% 4.70% -0.77% -
  Horiz. % 141.80% 137.01% 123.81% 118.03% 103.89% 99.23% 100.00%
EPS 34.24 29.70 27.80 26.93 6.26 2.29 -30.69 -
  YoY % 15.29% 6.83% 3.23% 330.19% 173.36% 107.46% -
  Horiz. % -111.57% -96.77% -90.58% -87.75% -20.40% -7.46% 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 2.9347 1.9197 1.5225 1.2415 1.0383 0.9244 0.8554 22.80%
  YoY % 52.87% 26.09% 22.63% 19.57% 12.32% 8.07% -
  Horiz. % 343.08% 224.42% 177.99% 145.14% 121.38% 108.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 9.0000 3.2500 1.9500 0.9500 0.6900 0.5000 0.6500 -
P/RPS 0.28 0.10 0.07 0.03 0.03 0.02 0.03 45.08%
  YoY % 180.00% 42.86% 133.33% 0.00% 50.00% -33.33% -
  Horiz. % 933.33% 333.33% 233.33% 100.00% 100.00% 66.67% 100.00%
P/EPS 26.28 10.95 7.02 3.53 10.99 21.93 -2.12 -
  YoY % 140.00% 55.98% 98.87% -67.88% -49.89% 1,134.43% -
  Horiz. % -1,239.62% -516.51% -331.13% -166.51% -518.40% -1,034.43% 100.00%
EY 3.81 9.13 14.25 28.33 9.10 4.56 -47.20 -
  YoY % -58.27% -35.93% -49.70% 211.32% 99.56% 109.66% -
  Horiz. % -8.07% -19.34% -30.19% -60.02% -19.28% -9.66% 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 3.07 1.69 1.28 0.77 0.66 0.54 0.76 26.19%
  YoY % 81.66% 32.03% 66.23% 16.67% 22.22% -28.95% -
  Horiz. % 403.95% 222.37% 168.42% 101.32% 86.84% 71.05% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 20/05/14 22/05/13 25/05/12 19/05/11 21/05/10 27/05/09 29/05/08 -
Price 7.8100 5.4400 1.9100 1.2500 0.7500 0.6500 0.6500 -
P/RPS 0.24 0.17 0.07 0.05 0.03 0.03 0.03 41.40%
  YoY % 41.18% 142.86% 40.00% 66.67% 0.00% 0.00% -
  Horiz. % 800.00% 566.67% 233.33% 166.67% 100.00% 100.00% 100.00%
P/EPS 22.80 18.33 6.87 4.64 11.94 28.51 -2.12 -
  YoY % 24.39% 166.81% 48.06% -61.14% -58.12% 1,444.81% -
  Horiz. % -1,075.47% -864.62% -324.06% -218.87% -563.21% -1,344.81% 100.00%
EY 4.39 5.46 14.55 21.53 8.37 3.51 -47.20 -
  YoY % -19.60% -62.47% -32.42% 157.23% 138.46% 107.44% -
  Horiz. % -9.30% -11.57% -30.83% -45.61% -17.73% -7.44% 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 2.66 2.84 1.25 1.01 0.72 0.70 0.76 23.21%
  YoY % -6.34% 127.20% 23.76% 40.28% 2.86% -7.89% -
  Horiz. % 350.00% 373.68% 164.47% 132.89% 94.74% 92.11% 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.
 


 

334  198  514  1216 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 HSI-C7K 0.26+0.02 
 KHEESAN 0.485+0.005 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 HSI-H8F 0.265-0.055 
 ARBB 0.335+0.015 
 ARMADA 0.475-0.02 
 MTRONIC-WA 0.010.00 
 TDM 0.265+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers