Highlights

[DKSH] YoY Cumulative Quarter Result on 2011-06-30 [#2]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 26-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     111.38%    YoY -     212.59%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 2,648,027 2,520,688 2,340,031 2,126,426 1,894,095 1,772,125 1,825,535 6.39%
  YoY % 5.05% 7.72% 10.05% 12.27% 6.88% -2.93% -
  Horiz. % 145.05% 138.08% 128.18% 116.48% 103.76% 97.07% 100.00%
PBT 37,687 37,373 38,066 34,154 13,450 8,678 -9,393 -
  YoY % 0.84% -1.82% 11.45% 153.93% 54.99% 192.39% -
  Horiz. % -401.22% -397.88% -405.26% -363.61% -143.19% -92.39% 100.00%
Tax -9,731 -5,656 -11,623 -9,404 -4,488 -3,000 -1,674 34.07%
  YoY % -72.05% 51.34% -23.60% -109.54% -49.60% -79.21% -
  Horiz. % 581.30% 337.87% 694.32% 561.77% 268.10% 179.21% 100.00%
NP 27,956 31,717 26,443 24,750 8,962 5,678 -11,067 -
  YoY % -11.86% 19.94% 6.84% 176.17% 57.84% 151.31% -
  Horiz. % -252.61% -286.59% -238.94% -223.64% -80.98% -51.31% 100.00%
NP to SH 27,956 29,540 24,637 22,438 7,178 4,437 -12,679 -
  YoY % -5.36% 19.90% 9.80% 212.59% 61.78% 134.99% -
  Horiz. % -220.49% -232.98% -194.31% -176.97% -56.61% -34.99% 100.00%
Tax Rate 25.82 % 15.13 % 30.53 % 27.53 % 33.37 % 34.57 % - % -
  YoY % 70.65% -50.44% 10.90% -17.50% -3.47% 0.00% -
  Horiz. % 74.69% 43.77% 88.31% 79.64% 96.53% 100.00% -
Total Cost 2,620,071 2,488,971 2,313,588 2,101,676 1,885,133 1,766,447 1,836,602 6.10%
  YoY % 5.27% 7.58% 10.08% 11.49% 6.72% -3.82% -
  Horiz. % 142.66% 135.52% 125.97% 114.43% 102.64% 96.18% 100.00%
Net Worth 441,663 302,130 242,683 200,409 163,927 156,637 130,764 22.48%
  YoY % 46.18% 24.50% 21.09% 22.25% 4.65% 19.79% -
  Horiz. % 337.76% 231.05% 185.59% 153.26% 125.36% 119.79% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 35,473 18,127 11,036 7,094 5,434 4,737 4,730 39.88%
  YoY % 95.69% 64.26% 55.55% 30.56% 14.72% 0.13% -
  Horiz. % 749.81% 383.17% 233.27% 149.97% 114.87% 100.13% 100.00%
Div Payout % 126.89 % 61.37 % 44.79 % 31.62 % 75.71 % 106.76 % - % -
  YoY % 106.76% 37.02% 41.65% -58.24% -29.08% 0.00% -
  Horiz. % 118.86% 57.48% 41.95% 29.62% 70.92% 100.00% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 441,663 302,130 242,683 200,409 163,927 156,637 130,764 22.48%
  YoY % 46.18% 24.50% 21.09% 22.25% 4.65% 19.79% -
  Horiz. % 337.76% 231.05% 185.59% 153.26% 125.36% 119.79% 100.00%
NOSH 157,658 157,630 157,658 157,665 157,516 157,900 157,699 -0.00%
  YoY % 0.02% -0.02% -0.01% 0.09% -0.24% 0.13% -
  Horiz. % 99.97% 99.96% 99.97% 99.98% 99.88% 100.13% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 1.06 % 1.26 % 1.13 % 1.16 % 0.47 % 0.32 % -0.61 % -
  YoY % -15.87% 11.50% -2.59% 146.81% 46.88% 152.46% -
  Horiz. % -173.77% -206.56% -185.25% -190.16% -77.05% -52.46% 100.00%
ROE 6.33 % 9.78 % 10.15 % 11.20 % 4.38 % 2.83 % -9.70 % -
  YoY % -35.28% -3.65% -9.38% 155.71% 54.77% 129.18% -
  Horiz. % -65.26% -100.82% -104.64% -115.46% -45.15% -29.18% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 1,679.60 1,599.11 1,484.24 1,348.69 1,202.47 1,122.31 1,157.61 6.40%
  YoY % 5.03% 7.74% 10.05% 12.16% 7.14% -3.05% -
  Horiz. % 145.09% 138.14% 128.22% 116.51% 103.88% 96.95% 100.00%
EPS 17.73 18.74 15.63 14.23 4.51 2.81 -8.04 -
  YoY % -5.39% 19.90% 9.84% 215.52% 60.50% 134.95% -
  Horiz. % -220.52% -233.08% -194.40% -176.99% -56.09% -34.95% 100.00%
DPS 22.50 11.50 7.00 4.50 3.45 3.00 3.00 39.89%
  YoY % 95.65% 64.29% 55.56% 30.43% 15.00% 0.00% -
  Horiz. % 750.00% 383.33% 233.33% 150.00% 115.00% 100.00% 100.00%
NAPS 2.8014 1.9167 1.5393 1.2711 1.0407 0.9920 0.8292 22.48%
  YoY % 46.16% 24.52% 21.10% 22.14% 4.91% 19.63% -
  Horiz. % 337.84% 231.15% 185.64% 153.29% 125.51% 119.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 1,679.60 1,598.83 1,484.24 1,348.76 1,201.39 1,124.03 1,157.91 6.39%
  YoY % 5.05% 7.72% 10.04% 12.27% 6.88% -2.93% -
  Horiz. % 145.05% 138.08% 128.18% 116.48% 103.76% 97.07% 100.00%
EPS 17.73 18.74 15.63 14.23 4.55 2.81 -8.04 -
  YoY % -5.39% 19.90% 9.84% 212.75% 61.92% 134.95% -
  Horiz. % -220.52% -233.08% -194.40% -176.99% -56.59% -34.95% 100.00%
DPS 22.50 11.50 7.00 4.50 3.45 3.00 3.00 39.89%
  YoY % 95.65% 64.29% 55.56% 30.43% 15.00% 0.00% -
  Horiz. % 750.00% 383.33% 233.33% 150.00% 115.00% 100.00% 100.00%
NAPS 2.8014 1.9164 1.5393 1.2712 1.0398 0.9935 0.8294 22.48%
  YoY % 46.18% 24.50% 21.09% 22.25% 4.66% 19.79% -
  Horiz. % 337.76% 231.06% 185.59% 153.27% 125.37% 119.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 8.2800 5.0300 2.1200 1.4700 0.9000 0.6900 0.5200 -
P/RPS 0.49 0.31 0.14 0.11 0.07 0.06 0.04 51.80%
  YoY % 58.06% 121.43% 27.27% 57.14% 16.67% 50.00% -
  Horiz. % 1,225.00% 775.00% 350.00% 275.00% 175.00% 150.00% 100.00%
P/EPS 46.70 26.84 13.57 10.33 19.75 24.56 -6.47 -
  YoY % 73.99% 97.79% 31.36% -47.70% -19.58% 479.60% -
  Horiz. % -721.79% -414.84% -209.74% -159.66% -305.26% -379.60% 100.00%
EY 2.14 3.73 7.37 9.68 5.06 4.07 -15.46 -
  YoY % -42.63% -49.39% -23.86% 91.30% 24.32% 126.33% -
  Horiz. % -13.84% -24.13% -47.67% -62.61% -32.73% -26.33% 100.00%
DY 2.72 2.29 3.30 3.06 3.83 4.35 5.77 -11.78%
  YoY % 18.78% -30.61% 7.84% -20.10% -11.95% -24.61% -
  Horiz. % 47.14% 39.69% 57.19% 53.03% 66.38% 75.39% 100.00%
P/NAPS 2.96 2.62 1.38 1.16 0.86 0.70 0.63 29.40%
  YoY % 12.98% 89.86% 18.97% 34.88% 22.86% 11.11% -
  Horiz. % 469.84% 415.87% 219.05% 184.13% 136.51% 111.11% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/08/14 28/08/13 24/08/12 26/08/11 20/08/10 26/08/09 28/08/08 -
Price 6.5600 5.0700 2.0500 1.4600 0.7000 0.6900 0.6200 -
P/RPS 0.39 0.32 0.14 0.11 0.06 0.06 0.05 40.80%
  YoY % 21.87% 128.57% 27.27% 83.33% 0.00% 20.00% -
  Horiz. % 780.00% 640.00% 280.00% 220.00% 120.00% 120.00% 100.00%
P/EPS 37.00 27.05 13.12 10.26 15.36 24.56 -7.71 -
  YoY % 36.78% 106.17% 27.88% -33.20% -37.46% 418.55% -
  Horiz. % -479.90% -350.84% -170.17% -133.07% -199.22% -318.55% 100.00%
EY 2.70 3.70 7.62 9.75 6.51 4.07 -12.97 -
  YoY % -27.03% -51.44% -21.85% 49.77% 59.95% 131.38% -
  Horiz. % -20.82% -28.53% -58.75% -75.17% -50.19% -31.38% 100.00%
DY 3.43 2.27 3.41 3.08 4.93 4.35 4.84 -5.58%
  YoY % 51.10% -33.43% 10.71% -37.53% 13.33% -10.12% -
  Horiz. % 70.87% 46.90% 70.45% 63.64% 101.86% 89.88% 100.00%
P/NAPS 2.34 2.65 1.33 1.15 0.67 0.70 0.75 20.87%
  YoY % -11.70% 99.25% 15.65% 71.64% -4.29% -6.67% -
  Horiz. % 312.00% 353.33% 177.33% 153.33% 89.33% 93.33% 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.
 


 

250  292  525  1207 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 RSAWIT 0.35+0.03 
 XDL 0.165+0.005 
 HSI-C7K 0.36-0.15 
 HSI-H8K 0.16+0.05 
 TDM 0.32+0.02 
 SUPERMX 1.43+0.12 
 HUBLINE 0.05+0.005 
 KNM 0.33+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers