Highlights

[DKSH] YoY Cumulative Quarter Result on 2004-12-31 [#4]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 02-Mar-2005
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2004
Quarter 31-Dec-2004  [#4]
Profit Trend QoQ -     249.89%    YoY -     24.39%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 3,371,767 2,988,296 3,027,615 2,772,607 2,357,303 1,484,397 1,281,619 17.49%
  YoY % 12.83% -1.30% 9.20% 17.62% 58.81% 15.82% -
  Horiz. % 263.09% 233.17% 236.23% 216.34% 183.93% 115.82% 100.00%
PBT 10,595 17,081 28,005 16,913 13,919 8,552 5,606 11.19%
  YoY % -37.97% -39.01% 65.58% 21.51% 62.76% 52.55% -
  Horiz. % 188.99% 304.69% 499.55% 301.69% 248.29% 152.55% 100.00%
Tax -5,589 -4,872 -6,816 -3,806 -3,382 152 -471 51.00%
  YoY % -14.72% 28.52% -79.09% -12.54% -2,325.00% 132.27% -
  Horiz. % 1,186.62% 1,034.39% 1,447.13% 808.07% 718.05% -32.27% 100.00%
NP 5,006 12,209 21,189 13,107 10,537 8,704 5,135 -0.42%
  YoY % -59.00% -42.38% 61.66% 24.39% 21.06% 69.50% -
  Horiz. % 97.49% 237.76% 412.64% 255.25% 205.20% 169.50% 100.00%
NP to SH 1,446 8,607 18,610 13,107 10,537 8,704 5,135 -19.03%
  YoY % -83.20% -53.75% 41.99% 24.39% 21.06% 69.50% -
  Horiz. % 28.16% 167.61% 362.41% 255.25% 205.20% 169.50% 100.00%
Tax Rate 52.75 % 28.52 % 24.34 % 22.50 % 24.30 % -1.78 % 8.40 % 35.81%
  YoY % 84.96% 17.17% 8.18% -7.41% 1,465.17% -121.19% -
  Horiz. % 627.98% 339.52% 289.76% 267.86% 289.29% -21.19% 100.00%
Total Cost 3,366,761 2,976,087 3,006,426 2,759,500 2,346,766 1,475,693 1,276,484 17.54%
  YoY % 13.13% -1.01% 8.95% 17.59% 59.03% 15.61% -
  Horiz. % 263.75% 233.15% 235.52% 216.18% 183.85% 115.61% 100.00%
Net Worth 146,454 148,459 142,539 77,570 40,685 31,532 56,076 17.34%
  YoY % -1.35% 4.15% 83.76% 90.66% 29.03% -43.77% -
  Horiz. % 261.17% 264.75% 254.19% 138.33% 72.55% 56.23% 100.00%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 4,715 4,728 1,577 951 - - 1,945 15.90%
  YoY % -0.27% 199.79% 65.70% 0.00% 0.00% 0.00% -
  Horiz. % 242.42% 243.08% 81.08% 48.93% 0.00% 0.00% 100.00%
Div Payout % 326.09 % 54.93 % 8.47 % 7.26 % - % - % 37.88 % 43.14%
  YoY % 493.65% 548.52% 16.67% 0.00% 0.00% 0.00% -
  Horiz. % 860.85% 145.01% 22.36% 19.17% 0.00% 0.00% 100.00%
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 146,454 148,459 142,539 77,570 40,685 31,532 56,076 17.34%
  YoY % -1.35% 4.15% 83.76% 90.66% 29.03% -43.77% -
  Horiz. % 261.17% 264.75% 254.19% 138.33% 72.55% 56.23% 100.00%
NOSH 157,173 157,600 157,711 95,177 82,643 82,676 194,507 -3.49%
  YoY % -0.27% -0.07% 65.70% 15.17% -0.04% -57.49% -
  Horiz. % 80.81% 81.03% 81.08% 48.93% 42.49% 42.51% 100.00%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 0.15 % 0.41 % 0.70 % 0.47 % 0.45 % 0.59 % 0.40 % -15.07%
  YoY % -63.41% -41.43% 48.94% 4.44% -23.73% 47.50% -
  Horiz. % 37.50% 102.50% 175.00% 117.50% 112.50% 147.50% 100.00%
ROE 0.99 % 5.80 % 13.06 % 16.90 % 25.90 % 27.60 % 9.16 % -30.97%
  YoY % -82.93% -55.59% -22.72% -34.75% -6.16% 201.31% -
  Horiz. % 10.81% 63.32% 142.58% 184.50% 282.75% 301.31% 100.00%
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 2,145.25 1,896.12 1,919.71 2,913.08 2,852.39 1,795.43 658.90 21.73%
  YoY % 13.14% -1.23% -34.10% 2.13% 58.87% 172.49% -
  Horiz. % 325.58% 287.77% 291.35% 442.11% 432.90% 272.49% 100.00%
EPS 0.92 5.46 11.80 13.77 12.75 10.53 2.64 -16.11%
  YoY % -83.15% -53.73% -14.31% 8.00% 21.08% 298.86% -
  Horiz. % 34.85% 206.82% 446.97% 521.59% 482.95% 398.86% 100.00%
DPS 3.00 3.00 1.00 1.00 0.00 0.00 1.00 20.08%
  YoY % 0.00% 200.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% 300.00% 100.00% 100.00% 0.00% 0.00% 100.00%
NAPS 0.9318 0.9420 0.9038 0.8150 0.4923 0.3814 0.2883 21.58%
  YoY % -1.08% 4.23% 10.90% 65.55% 29.08% 32.29% -
  Horiz. % 323.20% 326.74% 313.49% 282.69% 170.76% 132.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 2,138.66 1,895.43 1,920.37 1,758.62 1,495.20 941.53 812.91 17.49%
  YoY % 12.83% -1.30% 9.20% 17.62% 58.81% 15.82% -
  Horiz. % 263.09% 233.17% 236.23% 216.34% 183.93% 115.82% 100.00%
EPS 0.92 5.46 11.80 8.31 6.68 5.52 3.26 -19.00%
  YoY % -83.15% -53.73% 42.00% 24.40% 21.01% 69.33% -
  Horiz. % 28.22% 167.48% 361.96% 254.91% 204.91% 169.33% 100.00%
DPS 2.99 3.00 1.00 0.60 0.00 0.00 1.23 15.95%
  YoY % -0.33% 200.00% 66.67% 0.00% 0.00% 0.00% -
  Horiz. % 243.09% 243.90% 81.30% 48.78% 0.00% 0.00% 100.00%
NAPS 0.9289 0.9417 0.9041 0.4920 0.2581 0.2000 0.3557 17.34%
  YoY % -1.36% 4.16% 83.76% 90.62% 29.05% -43.77% -
  Horiz. % 261.15% 264.75% 254.17% 138.32% 72.56% 56.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.6800 0.6500 0.7100 0.7900 0.8700 0.9100 0.8600 -
P/RPS 0.03 0.03 0.04 0.03 0.03 0.05 0.13 -21.67%
  YoY % 0.00% -25.00% 33.33% 0.00% -40.00% -61.54% -
  Horiz. % 23.08% 23.08% 30.77% 23.08% 23.08% 38.46% 100.00%
P/EPS 73.91 11.90 6.02 5.74 6.82 8.64 32.58 14.62%
  YoY % 521.09% 97.67% 4.88% -15.84% -21.06% -73.48% -
  Horiz. % 226.86% 36.53% 18.48% 17.62% 20.93% 26.52% 100.00%
EY 1.35 8.40 16.62 17.43 14.66 11.57 3.07 -12.79%
  YoY % -83.93% -49.46% -4.65% 18.89% 26.71% 276.87% -
  Horiz. % 43.97% 273.62% 541.37% 567.75% 477.52% 376.87% 100.00%
DY 4.41 4.62 1.41 1.27 0.00 0.00 1.16 24.92%
  YoY % -4.55% 227.66% 11.02% 0.00% 0.00% 0.00% -
  Horiz. % 380.17% 398.28% 121.55% 109.48% 0.00% 0.00% 100.00%
P/NAPS 0.73 0.69 0.79 0.97 1.77 2.39 2.98 -20.89%
  YoY % 5.80% -12.66% -18.56% -45.20% -25.94% -19.80% -
  Horiz. % 24.50% 23.15% 26.51% 32.55% 59.40% 80.20% 100.00%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 27/02/07 27/02/06 02/03/05 26/02/04 26/02/03 26/02/02 -
Price 0.6500 0.6900 0.6500 0.8600 0.9000 0.8000 0.8900 -
P/RPS 0.03 0.04 0.03 0.03 0.03 0.04 0.14 -22.63%
  YoY % -25.00% 33.33% 0.00% 0.00% -25.00% -71.43% -
  Horiz. % 21.43% 28.57% 21.43% 21.43% 21.43% 28.57% 100.00%
P/EPS 70.65 12.63 5.51 6.24 7.06 7.60 33.71 13.12%
  YoY % 459.38% 129.22% -11.70% -11.61% -7.11% -77.45% -
  Horiz. % 209.58% 37.47% 16.35% 18.51% 20.94% 22.55% 100.00%
EY 1.42 7.91 18.15 16.01 14.17 13.16 2.97 -11.57%
  YoY % -82.05% -56.42% 13.37% 12.99% 7.67% 343.10% -
  Horiz. % 47.81% 266.33% 611.11% 539.06% 477.10% 443.10% 100.00%
DY 4.62 4.35 1.54 1.16 0.00 0.00 1.12 26.63%
  YoY % 6.21% 182.47% 32.76% 0.00% 0.00% 0.00% -
  Horiz. % 412.50% 388.39% 137.50% 103.57% 0.00% 0.00% 100.00%
P/NAPS 0.70 0.73 0.72 1.06 1.83 2.10 3.09 -21.91%
  YoY % -4.11% 1.39% -32.08% -42.08% -12.86% -32.04% -
  Horiz. % 22.65% 23.62% 23.30% 34.30% 59.22% 67.96% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

438  558  583 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.07-0.01 
 GFM-WC 0.165+0.035 
 ASIAPAC-WB 0.095+0.05 
 KGROUP 0.045-0.005 
 DNEX-WD 0.315+0.025 
 DNEX 0.64+0.025 
 ASIAPAC 0.165+0.02 
 MINETEC 0.205+0.005 
 GOCEAN 0.060.00 
 GFM 0.34+0.025 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS