Highlights

[DKSH] YoY Cumulative Quarter Result on 2009-06-30 [#2]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 26-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     392.45%    YoY -     134.99%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 2,340,031 2,126,426 1,894,095 1,772,125 1,825,535 1,599,168 1,476,693 7.97%
  YoY % 10.05% 12.27% 6.88% -2.93% 14.16% 8.29% -
  Horiz. % 158.46% 144.00% 128.27% 120.01% 123.62% 108.29% 100.00%
PBT 38,066 34,154 13,450 8,678 -9,393 2,974 1,999 63.34%
  YoY % 11.45% 153.93% 54.99% 192.39% -415.84% 48.77% -
  Horiz. % 1,904.25% 1,708.55% 672.84% 434.12% -469.88% 148.77% 100.00%
Tax -11,623 -9,404 -4,488 -3,000 -1,674 -3,059 -1,503 40.58%
  YoY % -23.60% -109.54% -49.60% -79.21% 45.28% -103.53% -
  Horiz. % 773.32% 625.68% 298.60% 199.60% 111.38% 203.53% 100.00%
NP 26,443 24,750 8,962 5,678 -11,067 -85 496 93.88%
  YoY % 6.84% 176.17% 57.84% 151.31% -12,920.00% -117.14% -
  Horiz. % 5,331.25% 4,989.92% 1,806.85% 1,144.76% -2,231.25% -17.14% 100.00%
NP to SH 24,637 22,438 7,178 4,437 -12,679 -1,725 -604 -
  YoY % 9.80% 212.59% 61.78% 134.99% -635.01% -185.60% -
  Horiz. % -4,078.97% -3,714.90% -1,188.41% -734.60% 2,099.17% 285.60% 100.00%
Tax Rate 30.53 % 27.53 % 33.37 % 34.57 % - % 102.86 % 75.19 % -13.94%
  YoY % 10.90% -17.50% -3.47% 0.00% 0.00% 36.80% -
  Horiz. % 40.60% 36.61% 44.38% 45.98% 0.00% 136.80% 100.00%
Total Cost 2,313,588 2,101,676 1,885,133 1,766,447 1,836,602 1,599,253 1,476,197 7.77%
  YoY % 10.08% 11.49% 6.72% -3.82% 14.84% 8.34% -
  Horiz. % 156.73% 142.37% 127.70% 119.66% 124.41% 108.34% 100.00%
Net Worth 242,683 200,409 163,927 156,637 130,764 143,871 139,619 9.64%
  YoY % 21.09% 22.25% 4.65% 19.79% -9.11% 3.05% -
  Horiz. % 173.82% 143.54% 117.41% 112.19% 93.66% 103.05% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 11,036 7,094 5,434 4,737 4,730 1,582 1,589 38.08%
  YoY % 55.55% 30.56% 14.72% 0.13% 198.94% -0.43% -
  Horiz. % 694.32% 446.37% 341.89% 298.02% 297.64% 99.57% 100.00%
Div Payout % 44.79 % 31.62 % 75.71 % 106.76 % - % - % - % -
  YoY % 41.65% -58.24% -29.08% 0.00% 0.00% 0.00% -
  Horiz. % 41.95% 29.62% 70.92% 100.00% - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 242,683 200,409 163,927 156,637 130,764 143,871 139,619 9.64%
  YoY % 21.09% 22.25% 4.65% 19.79% -9.11% 3.05% -
  Horiz. % 173.82% 143.54% 117.41% 112.19% 93.66% 103.05% 100.00%
NOSH 157,658 157,665 157,516 157,900 157,699 158,256 158,947 -0.14%
  YoY % -0.01% 0.09% -0.24% 0.13% -0.35% -0.43% -
  Horiz. % 99.19% 99.19% 99.10% 99.34% 99.21% 99.57% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 1.13 % 1.16 % 0.47 % 0.32 % -0.61 % -0.01 % 0.03 % 82.99%
  YoY % -2.59% 146.81% 46.88% 152.46% -6,000.00% -133.33% -
  Horiz. % 3,766.67% 3,866.67% 1,566.67% 1,066.67% -2,033.33% -33.33% 100.00%
ROE 10.15 % 11.20 % 4.38 % 2.83 % -9.70 % -1.20 % -0.43 % -
  YoY % -9.38% 155.71% 54.77% 129.18% -708.33% -179.07% -
  Horiz. % -2,360.47% -2,604.65% -1,018.60% -658.14% 2,255.81% 279.07% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1,484.24 1,348.69 1,202.47 1,122.31 1,157.61 1,010.49 929.05 8.11%
  YoY % 10.05% 12.16% 7.14% -3.05% 14.56% 8.77% -
  Horiz. % 159.76% 145.17% 129.43% 120.80% 124.60% 108.77% 100.00%
EPS 15.63 14.23 4.51 2.81 -8.04 -1.09 -0.38 -
  YoY % 9.84% 215.52% 60.50% 134.95% -637.61% -186.84% -
  Horiz. % -4,113.16% -3,744.74% -1,186.84% -739.47% 2,115.79% 286.84% 100.00%
DPS 7.00 4.50 3.45 3.00 3.00 1.00 1.00 38.27%
  YoY % 55.56% 30.43% 15.00% 0.00% 200.00% 0.00% -
  Horiz. % 700.00% 450.00% 345.00% 300.00% 300.00% 100.00% 100.00%
NAPS 1.5393 1.2711 1.0407 0.9920 0.8292 0.9091 0.8784 9.79%
  YoY % 21.10% 22.14% 4.91% 19.63% -8.79% 3.49% -
  Horiz. % 175.24% 144.71% 118.48% 112.93% 94.40% 103.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1,484.24 1,348.76 1,201.39 1,124.03 1,157.91 1,014.33 936.64 7.97%
  YoY % 10.04% 12.27% 6.88% -2.93% 14.16% 8.29% -
  Horiz. % 158.46% 144.00% 128.27% 120.01% 123.62% 108.29% 100.00%
EPS 15.63 14.23 4.55 2.81 -8.04 -1.09 -0.38 -
  YoY % 9.84% 212.75% 61.92% 134.95% -637.61% -186.84% -
  Horiz. % -4,113.16% -3,744.74% -1,197.37% -739.47% 2,115.79% 286.84% 100.00%
DPS 7.00 4.50 3.45 3.00 3.00 1.00 1.01 38.04%
  YoY % 55.56% 30.43% 15.00% 0.00% 200.00% -0.99% -
  Horiz. % 693.07% 445.54% 341.58% 297.03% 297.03% 99.01% 100.00%
NAPS 1.5393 1.2712 1.0398 0.9935 0.8294 0.9126 0.8856 9.64%
  YoY % 21.09% 22.25% 4.66% 19.79% -9.12% 3.05% -
  Horiz. % 173.81% 143.54% 117.41% 112.18% 93.65% 103.05% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.1200 1.4700 0.9000 0.6900 0.5200 0.9000 0.6700 -
P/RPS 0.14 0.11 0.07 0.06 0.04 0.09 0.07 12.23%
  YoY % 27.27% 57.14% 16.67% 50.00% -55.56% 28.57% -
  Horiz. % 200.00% 157.14% 100.00% 85.71% 57.14% 128.57% 100.00%
P/EPS 13.57 10.33 19.75 24.56 -6.47 -82.57 -176.32 -
  YoY % 31.36% -47.70% -19.58% 479.60% 92.16% 53.17% -
  Horiz. % -7.70% -5.86% -11.20% -13.93% 3.67% 46.83% 100.00%
EY 7.37 9.68 5.06 4.07 -15.46 -1.21 -0.57 -
  YoY % -23.86% 91.30% 24.32% 126.33% -1,177.69% -112.28% -
  Horiz. % -1,292.98% -1,698.25% -887.72% -714.04% 2,712.28% 212.28% 100.00%
DY 3.30 3.06 3.83 4.35 5.77 1.11 1.49 14.16%
  YoY % 7.84% -20.10% -11.95% -24.61% 419.82% -25.50% -
  Horiz. % 221.48% 205.37% 257.05% 291.95% 387.25% 74.50% 100.00%
P/NAPS 1.38 1.16 0.86 0.70 0.63 0.99 0.76 10.44%
  YoY % 18.97% 34.88% 22.86% 11.11% -36.36% 30.26% -
  Horiz. % 181.58% 152.63% 113.16% 92.11% 82.89% 130.26% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 24/08/12 26/08/11 20/08/10 26/08/09 28/08/08 29/08/07 30/08/06 -
Price 2.0500 1.4600 0.7000 0.6900 0.6200 0.7200 0.6200 -
P/RPS 0.14 0.11 0.06 0.06 0.05 0.07 0.07 12.23%
  YoY % 27.27% 83.33% 0.00% 20.00% -28.57% 0.00% -
  Horiz. % 200.00% 157.14% 85.71% 85.71% 71.43% 100.00% 100.00%
P/EPS 13.12 10.26 15.36 24.56 -7.71 -66.06 -163.16 -
  YoY % 27.88% -33.20% -37.46% 418.55% 88.33% 59.51% -
  Horiz. % -8.04% -6.29% -9.41% -15.05% 4.73% 40.49% 100.00%
EY 7.62 9.75 6.51 4.07 -12.97 -1.51 -0.61 -
  YoY % -21.85% 49.77% 59.95% 131.38% -758.94% -147.54% -
  Horiz. % -1,249.18% -1,598.36% -1,067.21% -667.21% 2,126.23% 247.54% 100.00%
DY 3.41 3.08 4.93 4.35 4.84 1.39 1.61 13.31%
  YoY % 10.71% -37.53% 13.33% -10.12% 248.20% -13.66% -
  Horiz. % 211.80% 191.30% 306.21% 270.19% 300.62% 86.34% 100.00%
P/NAPS 1.33 1.15 0.67 0.70 0.75 0.79 0.71 11.02%
  YoY % 15.65% 71.64% -4.29% -6.67% -5.06% 11.27% -
  Horiz. % 187.32% 161.97% 94.37% 98.59% 105.63% 111.27% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers