Highlights

[DKSH] YoY Cumulative Quarter Result on 2009-09-30 [#3]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 25-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     207.30%    YoY -     211.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 3,536,468 3,217,962 2,879,715 2,678,712 2,749,392 2,497,633 2,230,301 7.98%
  YoY % 9.90% 11.75% 7.50% -2.57% 10.08% 11.99% -
  Horiz. % 158.56% 144.28% 129.12% 120.11% 123.27% 111.99% 100.00%
PBT 55,434 50,443 28,145 18,376 -4,931 8,803 4,297 53.09%
  YoY % 9.89% 79.23% 53.16% 472.66% -156.01% 104.86% -
  Horiz. % 1,290.06% 1,173.91% 654.99% 427.65% -114.75% 204.86% 100.00%
Tax -16,094 -13,765 -7,985 -2,419 -4,484 -5,685 -1,903 42.69%
  YoY % -16.92% -72.39% -230.10% 46.05% 21.13% -198.74% -
  Horiz. % 845.72% 723.33% 419.60% 127.12% 235.63% 298.74% 100.00%
NP 39,340 36,678 20,160 15,957 -9,415 3,118 2,394 59.38%
  YoY % 7.26% 81.93% 26.34% 269.48% -401.96% 30.24% -
  Horiz. % 1,643.27% 1,532.08% 842.11% 666.54% -393.27% 130.24% 100.00%
NP to SH 36,452 32,907 17,518 13,635 -12,228 573 694 93.40%
  YoY % 10.77% 87.85% 28.48% 211.51% -2,234.03% -17.44% -
  Horiz. % 5,252.45% 4,741.64% 2,524.21% 1,964.70% -1,761.96% 82.56% 100.00%
Tax Rate 29.03 % 27.29 % 28.37 % 13.16 % - % 64.58 % 44.29 % -6.79%
  YoY % 6.38% -3.81% 115.58% 0.00% 0.00% 45.81% -
  Horiz. % 65.55% 61.62% 64.06% 29.71% 0.00% 145.81% 100.00%
Total Cost 3,497,128 3,181,284 2,859,555 2,662,755 2,758,807 2,494,515 2,227,907 7.80%
  YoY % 9.93% 11.25% 7.39% -3.48% 10.59% 11.97% -
  Horiz. % 156.97% 142.79% 128.35% 119.52% 123.83% 111.97% 100.00%
Net Worth 254,491 210,934 174,427 154,524 131,120 147,022 139,856 10.48%
  YoY % 20.65% 20.93% 12.88% 17.85% -10.82% 5.12% -
  Horiz. % 181.97% 150.82% 124.72% 110.49% 93.75% 105.12% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 11,036 7,094 5,439 4,728 4,727 - 4,731 15.14%
  YoY % 55.55% 30.44% 15.02% 0.03% 0.00% 0.00% -
  Horiz. % 233.23% 149.94% 114.95% 99.94% 99.90% 0.00% 100.00%
Div Payout % 30.28 % 21.56 % 31.05 % 34.68 % - % - % 681.82 % -40.46%
  YoY % 40.45% -30.56% -10.47% 0.00% 0.00% 0.00% -
  Horiz. % 4.44% 3.16% 4.55% 5.09% 0.00% 0.00% 100.00%
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 254,491 210,934 174,427 154,524 131,120 147,022 139,856 10.48%
  YoY % 20.65% 20.93% 12.88% 17.85% -10.82% 5.12% -
  Horiz. % 181.97% 150.82% 124.72% 110.49% 93.75% 105.12% 100.00%
NOSH 157,658 157,660 157,653 157,630 157,577 159,166 157,727 -0.01%
  YoY % -0.00% 0.00% 0.01% 0.03% -1.00% 0.91% -
  Horiz. % 99.96% 99.96% 99.95% 99.94% 99.90% 100.91% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 1.11 % 1.14 % 0.70 % 0.60 % -0.34 % 0.12 % 0.11 % 46.95%
  YoY % -2.63% 62.86% 16.67% 276.47% -383.33% 9.09% -
  Horiz. % 1,009.09% 1,036.36% 636.36% 545.45% -309.09% 109.09% 100.00%
ROE 14.32 % 15.60 % 10.04 % 8.82 % -9.33 % 0.39 % 0.50 % 74.83%
  YoY % -8.21% 55.38% 13.83% 194.53% -2,492.31% -22.00% -
  Horiz. % 2,864.00% 3,120.00% 2,008.00% 1,764.00% -1,866.00% 78.00% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2,243.13 2,041.07 1,826.61 1,699.37 1,744.79 1,569.19 1,414.02 7.99%
  YoY % 9.90% 11.74% 7.49% -2.60% 11.19% 10.97% -
  Horiz. % 158.63% 144.35% 129.18% 120.18% 123.39% 110.97% 100.00%
EPS 23.12 20.87 11.11 8.65 -7.76 0.36 0.44 93.42%
  YoY % 10.78% 87.85% 28.44% 211.47% -2,255.56% -18.18% -
  Horiz. % 5,254.55% 4,743.18% 2,525.00% 1,965.91% -1,763.64% 81.82% 100.00%
DPS 7.00 4.50 3.45 3.00 3.00 0.00 3.00 15.15%
  YoY % 55.56% 30.43% 15.00% 0.00% 0.00% 0.00% -
  Horiz. % 233.33% 150.00% 115.00% 100.00% 100.00% 0.00% 100.00%
NAPS 1.6142 1.3379 1.1064 0.9803 0.8321 0.9237 0.8867 10.49%
  YoY % 20.65% 20.92% 12.86% 17.81% -9.92% 4.17% -
  Horiz. % 182.05% 150.89% 124.78% 110.56% 93.84% 104.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2,243.13 2,041.10 1,826.56 1,699.06 1,743.90 1,584.21 1,414.64 7.98%
  YoY % 9.90% 11.75% 7.50% -2.57% 10.08% 11.99% -
  Horiz. % 158.57% 144.28% 129.12% 120.11% 123.28% 111.99% 100.00%
EPS 23.12 20.87 11.11 8.65 -7.76 0.36 0.44 93.42%
  YoY % 10.78% 87.85% 28.44% 211.47% -2,255.56% -18.18% -
  Horiz. % 5,254.55% 4,743.18% 2,525.00% 1,965.91% -1,763.64% 81.82% 100.00%
DPS 7.00 4.50 3.45 3.00 3.00 0.00 3.00 15.15%
  YoY % 55.56% 30.43% 15.00% 0.00% 0.00% 0.00% -
  Horiz. % 233.33% 150.00% 115.00% 100.00% 100.00% 0.00% 100.00%
NAPS 1.6142 1.3379 1.1064 0.9801 0.8317 0.9325 0.8871 10.48%
  YoY % 20.65% 20.92% 12.89% 17.84% -10.81% 5.12% -
  Horiz. % 181.96% 150.82% 124.72% 110.48% 93.75% 105.12% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.1400 1.4600 0.7000 0.6000 0.6000 0.7200 0.6700 -
P/RPS 0.10 0.07 0.04 0.04 0.03 0.05 0.05 12.23%
  YoY % 42.86% 75.00% 0.00% 33.33% -40.00% 0.00% -
  Horiz. % 200.00% 140.00% 80.00% 80.00% 60.00% 100.00% 100.00%
P/EPS 9.26 7.00 6.30 6.94 -7.73 200.00 152.27 -37.26%
  YoY % 32.29% 11.11% -9.22% 189.78% -103.87% 31.35% -
  Horiz. % 6.08% 4.60% 4.14% 4.56% -5.08% 131.35% 100.00%
EY 10.80 14.30 15.87 14.42 -12.93 0.50 0.66 59.27%
  YoY % -24.48% -9.89% 10.06% 211.52% -2,686.00% -24.24% -
  Horiz. % 1,636.36% 2,166.67% 2,404.55% 2,184.85% -1,959.09% 75.76% 100.00%
DY 3.27 3.08 4.93 5.00 5.00 0.00 4.48 -5.11%
  YoY % 6.17% -37.53% -1.40% 0.00% 0.00% 0.00% -
  Horiz. % 72.99% 68.75% 110.04% 111.61% 111.61% 0.00% 100.00%
P/NAPS 1.33 1.09 0.63 0.61 0.72 0.78 0.76 9.77%
  YoY % 22.02% 73.02% 3.28% -15.28% -7.69% 2.63% -
  Horiz. % 175.00% 143.42% 82.89% 80.26% 94.74% 102.63% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 29/11/11 25/11/10 25/11/09 27/11/08 28/11/07 28/11/06 -
Price 2.1700 2.0600 0.9000 0.5300 0.3500 0.7000 0.6700 -
P/RPS 0.10 0.10 0.05 0.03 0.02 0.04 0.05 12.23%
  YoY % 0.00% 100.00% 66.67% 50.00% -50.00% -20.00% -
  Horiz. % 200.00% 200.00% 100.00% 60.00% 40.00% 80.00% 100.00%
P/EPS 9.39 9.87 8.10 6.13 -4.51 194.44 152.27 -37.12%
  YoY % -4.86% 21.85% 32.14% 235.92% -102.32% 27.69% -
  Horiz. % 6.17% 6.48% 5.32% 4.03% -2.96% 127.69% 100.00%
EY 10.65 10.13 12.35 16.32 -22.17 0.51 0.66 58.90%
  YoY % 5.13% -17.98% -24.33% 173.61% -4,447.06% -22.73% -
  Horiz. % 1,613.64% 1,534.85% 1,871.21% 2,472.73% -3,359.09% 77.27% 100.00%
DY 3.23 2.18 3.83 5.66 8.57 0.00 4.48 -5.30%
  YoY % 48.17% -43.08% -32.33% -33.96% 0.00% 0.00% -
  Horiz. % 72.10% 48.66% 85.49% 126.34% 191.29% 0.00% 100.00%
P/NAPS 1.34 1.54 0.81 0.54 0.42 0.76 0.76 9.90%
  YoY % -12.99% 90.12% 50.00% 28.57% -44.74% 0.00% -
  Horiz. % 176.32% 202.63% 106.58% 71.05% 55.26% 100.00% 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  293  525  1206 

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 1.44+0.13 
 HUBLINE 0.05+0.005 
 KNM 0.33+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers