Highlights

[DKSH] YoY Cumulative Quarter Result on 2008-12-31 [#4]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 25-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     108.64%    YoY -     -26.97%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 4,260,749 3,867,610 3,559,678 3,622,586 3,371,767 2,988,296 3,027,615 5.86%
  YoY % 10.16% 8.65% -1.74% 7.44% 12.83% -1.30% -
  Horiz. % 140.73% 127.74% 117.57% 119.65% 111.37% 98.70% 100.00%
PBT 67,687 45,556 31,019 9,711 10,595 17,081 28,005 15.84%
  YoY % 48.58% 46.86% 219.42% -8.34% -37.97% -39.01% -
  Horiz. % 241.70% 162.67% 110.76% 34.68% 37.83% 60.99% 100.00%
Tax -18,815 -13,522 -5,860 -3,972 -5,589 -4,872 -6,816 18.43%
  YoY % -39.14% -130.75% -47.53% 28.93% -14.72% 28.52% -
  Horiz. % 276.04% 198.39% 85.97% 58.27% 82.00% 71.48% 100.00%
NP 48,872 32,034 25,159 5,739 5,006 12,209 21,189 14.94%
  YoY % 52.56% 27.33% 338.39% 14.64% -59.00% -42.38% -
  Horiz. % 230.65% 151.18% 118.74% 27.08% 23.63% 57.62% 100.00%
NP to SH 44,098 27,963 21,286 1,056 1,446 8,607 18,610 15.46%
  YoY % 57.70% 31.37% 1,915.72% -26.97% -83.20% -53.75% -
  Horiz. % 236.96% 150.26% 114.38% 5.67% 7.77% 46.25% 100.00%
Tax Rate 27.80 % 29.68 % 18.89 % 40.90 % 52.75 % 28.52 % 24.34 % 2.24%
  YoY % -6.33% 57.12% -53.81% -22.46% 84.96% 17.17% -
  Horiz. % 114.22% 121.94% 77.61% 168.04% 216.72% 117.17% 100.00%
Total Cost 4,211,877 3,835,576 3,534,519 3,616,847 3,366,761 2,976,087 3,006,426 5.78%
  YoY % 9.81% 8.52% -2.28% 7.43% 13.13% -1.01% -
  Horiz. % 140.10% 127.58% 117.57% 120.30% 111.99% 98.99% 100.00%
Net Worth 229,139 184,934 161,710 144,984 146,454 148,459 142,539 8.23%
  YoY % 23.90% 14.36% 11.54% -1.00% -1.35% 4.15% -
  Horiz. % 160.75% 129.74% 113.45% 101.71% 102.75% 104.15% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 7,094 5,440 4,730 4,746 4,715 4,728 1,577 28.47%
  YoY % 30.40% 15.01% -0.35% 0.67% -0.27% 199.79% -
  Horiz. % 449.81% 344.94% 299.93% 300.98% 298.98% 299.79% 100.00%
Div Payout % 16.09 % 19.45 % 22.22 % 449.51 % 326.09 % 54.93 % 8.47 % 11.28%
  YoY % -17.28% -12.47% -95.06% 37.85% 493.65% 548.52% -
  Horiz. % 189.96% 229.63% 262.34% 5,307.08% 3,849.94% 648.52% 100.00%
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 229,139 184,934 161,710 144,984 146,454 148,459 142,539 8.23%
  YoY % 23.90% 14.36% 11.54% -1.00% -1.35% 4.15% -
  Horiz. % 160.75% 129.74% 113.45% 101.71% 102.75% 104.15% 100.00%
NOSH 157,646 157,686 157,674 158,227 157,173 157,600 157,711 -0.01%
  YoY % -0.03% 0.01% -0.35% 0.67% -0.27% -0.07% -
  Horiz. % 99.96% 99.98% 99.98% 100.33% 99.66% 99.93% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 1.15 % 0.83 % 0.71 % 0.16 % 0.15 % 0.41 % 0.70 % 8.62%
  YoY % 38.55% 16.90% 343.75% 6.67% -63.41% -41.43% -
  Horiz. % 164.29% 118.57% 101.43% 22.86% 21.43% 58.57% 100.00%
ROE 19.25 % 15.12 % 13.16 % 0.73 % 0.99 % 5.80 % 13.06 % 6.68%
  YoY % 27.31% 14.89% 1,702.74% -26.26% -82.93% -55.59% -
  Horiz. % 147.40% 115.77% 100.77% 5.59% 7.58% 44.41% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 2,702.72 2,452.73 2,257.62 2,289.47 2,145.25 1,896.12 1,919.71 5.86%
  YoY % 10.19% 8.64% -1.39% 6.72% 13.14% -1.23% -
  Horiz. % 140.79% 127.77% 117.60% 119.26% 111.75% 98.77% 100.00%
EPS 27.97 17.72 13.50 0.67 0.92 5.46 11.80 15.46%
  YoY % 57.84% 31.26% 1,914.93% -27.17% -83.15% -53.73% -
  Horiz. % 237.03% 150.17% 114.41% 5.68% 7.80% 46.27% 100.00%
DPS 4.50 3.45 3.00 3.00 3.00 3.00 1.00 28.48%
  YoY % 30.43% 15.00% 0.00% 0.00% 0.00% 200.00% -
  Horiz. % 450.00% 345.00% 300.00% 300.00% 300.00% 300.00% 100.00%
NAPS 1.4535 1.1728 1.0256 0.9163 0.9318 0.9420 0.9038 8.24%
  YoY % 23.93% 14.35% 11.93% -1.66% -1.08% 4.23% -
  Horiz. % 160.82% 129.76% 113.48% 101.38% 103.10% 104.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 2,702.53 2,453.16 2,257.85 2,297.75 2,138.66 1,895.43 1,920.37 5.86%
  YoY % 10.17% 8.65% -1.74% 7.44% 12.83% -1.30% -
  Horiz. % 140.73% 127.74% 117.57% 119.65% 111.37% 98.70% 100.00%
EPS 27.97 17.74 13.50 0.67 0.92 5.46 11.80 15.46%
  YoY % 57.67% 31.41% 1,914.93% -27.17% -83.15% -53.73% -
  Horiz. % 237.03% 150.34% 114.41% 5.68% 7.80% 46.27% 100.00%
DPS 4.50 3.45 3.00 3.01 2.99 3.00 1.00 28.48%
  YoY % 30.43% 15.00% -0.33% 0.67% -0.33% 200.00% -
  Horiz. % 450.00% 345.00% 300.00% 301.00% 299.00% 300.00% 100.00%
NAPS 1.4534 1.1730 1.0257 0.9196 0.9289 0.9417 0.9041 8.23%
  YoY % 23.90% 14.36% 11.54% -1.00% -1.36% 4.16% -
  Horiz. % 160.76% 129.74% 113.45% 101.71% 102.74% 104.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.5600 1.0500 0.7200 0.4700 0.6800 0.6500 0.7100 -
P/RPS 0.06 0.04 0.03 0.02 0.03 0.03 0.04 6.99%
  YoY % 50.00% 33.33% 50.00% -33.33% 0.00% -25.00% -
  Horiz. % 150.00% 100.00% 75.00% 50.00% 75.00% 75.00% 100.00%
P/EPS 5.58 5.92 5.33 70.42 73.91 11.90 6.02 -1.26%
  YoY % -5.74% 11.07% -92.43% -4.72% 521.09% 97.67% -
  Horiz. % 92.69% 98.34% 88.54% 1,169.77% 1,227.74% 197.67% 100.00%
EY 17.93 16.89 18.75 1.42 1.35 8.40 16.62 1.27%
  YoY % 6.16% -9.92% 1,220.42% 5.19% -83.93% -49.46% -
  Horiz. % 107.88% 101.62% 112.82% 8.54% 8.12% 50.54% 100.00%
DY 2.88 3.29 4.17 6.38 4.41 4.62 1.41 12.63%
  YoY % -12.46% -21.10% -34.64% 44.67% -4.55% 227.66% -
  Horiz. % 204.26% 233.33% 295.74% 452.48% 312.77% 327.66% 100.00%
P/NAPS 1.07 0.90 0.70 0.51 0.73 0.69 0.79 5.18%
  YoY % 18.89% 28.57% 37.25% -30.14% 5.80% -12.66% -
  Horiz. % 135.44% 113.92% 88.61% 64.56% 92.41% 87.34% 100.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 24/02/12 25/02/11 09/03/10 25/02/09 28/02/08 27/02/07 27/02/06 -
Price 1.8600 0.8100 0.6500 0.7700 0.6500 0.6900 0.6500 -
P/RPS 0.07 0.03 0.03 0.03 0.03 0.04 0.03 15.16%
  YoY % 133.33% 0.00% 0.00% 0.00% -25.00% 33.33% -
  Horiz. % 233.33% 100.00% 100.00% 100.00% 100.00% 133.33% 100.00%
P/EPS 6.65 4.57 4.81 115.37 70.65 12.63 5.51 3.18%
  YoY % 45.51% -4.99% -95.83% 63.30% 459.38% 129.22% -
  Horiz. % 120.69% 82.94% 87.30% 2,093.83% 1,282.21% 229.22% 100.00%
EY 15.04 21.89 20.77 0.87 1.42 7.91 18.15 -3.08%
  YoY % -31.29% 5.39% 2,287.36% -38.73% -82.05% -56.42% -
  Horiz. % 82.87% 120.61% 114.44% 4.79% 7.82% 43.58% 100.00%
DY 2.42 4.26 4.62 3.90 4.62 4.35 1.54 7.82%
  YoY % -43.19% -7.79% 18.46% -15.58% 6.21% 182.47% -
  Horiz. % 157.14% 276.62% 300.00% 253.25% 300.00% 282.47% 100.00%
P/NAPS 1.28 0.69 0.63 0.84 0.70 0.73 0.72 10.06%
  YoY % 85.51% 9.52% -25.00% 20.00% -4.11% 1.39% -
  Horiz. % 177.78% 95.83% 87.50% 116.67% 97.22% 101.39% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

339  425  613  1070 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.295-0.01 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 KGROUP-OR 0.005-0.005 
 MLAB 0.0250.00 
 DSONIC-WA 0.260.00 
 ESCERAM 0.755+0.025 
 QES 0.315+0.015 
 SENDAI-WA 0.10+0.095 
 HIAPTEK 0.21+0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS