Highlights

[DKSH] YoY Cumulative Quarter Result on 2009-03-31 [#1]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 27-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     -14.68%    YoY -     107.45%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 1,123,702 1,071,312 942,942 900,622 907,621 788,556 740,084 7.20%
  YoY % 4.89% 13.61% 4.70% -0.77% 15.10% 6.55% -
  Horiz. % 151.83% 144.76% 127.41% 121.69% 122.64% 106.55% 100.00%
PBT 16,461 15,937 5,549 2,985 -9,532 47 2,749 34.72%
  YoY % 3.29% 187.20% 85.90% 131.32% -20,380.85% -98.29% -
  Horiz. % 598.80% 579.74% 201.86% 108.58% -346.74% 1.71% 100.00%
Tax -4,744 -4,288 -2,337 -1,593 -1,687 -1,011 -780 35.07%
  YoY % -10.63% -83.48% -46.70% 5.57% -66.86% -29.62% -
  Horiz. % 608.21% 549.74% 299.62% 204.23% 216.28% 129.62% 100.00%
NP 11,717 11,649 3,212 1,392 -11,219 -964 1,969 34.58%
  YoY % 0.58% 262.67% 130.75% 112.41% -1,063.80% -148.96% -
  Horiz. % 595.07% 591.62% 163.13% 70.70% -569.78% -48.96% 100.00%
NP to SH 10,955 10,615 2,468 901 -12,097 -1,603 1,461 39.86%
  YoY % 3.20% 330.11% 173.92% 107.45% -654.65% -209.72% -
  Horiz. % 749.83% 726.56% 168.93% 61.67% -827.99% -109.72% 100.00%
Tax Rate 28.82 % 26.91 % 42.12 % 53.37 % - % 2,151.06 % 28.37 % 0.26%
  YoY % 7.10% -36.11% -21.08% 0.00% 0.00% 7,482.16% -
  Horiz. % 101.59% 94.85% 148.47% 188.12% 0.00% 7,582.16% 100.00%
Total Cost 1,111,985 1,059,663 939,730 899,230 918,840 789,520 738,115 7.06%
  YoY % 4.94% 12.76% 4.50% -2.13% 16.38% 6.96% -
  Horiz. % 150.65% 143.56% 127.31% 121.83% 124.48% 106.96% 100.00%
Net Worth 240,034 195,728 163,689 145,740 134,864 146,438 143,445 8.95%
  YoY % 22.64% 19.57% 12.32% 8.06% -7.90% 2.09% -
  Horiz. % 167.34% 136.45% 114.11% 101.60% 94.02% 102.09% 100.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 240,034 195,728 163,689 145,740 134,864 146,438 143,445 8.95%
  YoY % 22.64% 19.57% 12.32% 8.06% -7.90% 2.09% -
  Horiz. % 167.34% 136.45% 114.11% 101.60% 94.02% 102.09% 100.00%
NOSH 157,658 157,769 157,197 158,070 157,718 157,156 157,096 0.06%
  YoY % -0.07% 0.36% -0.55% 0.22% 0.36% 0.04% -
  Horiz. % 100.36% 100.43% 100.06% 100.62% 100.40% 100.04% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 1.04 % 1.09 % 0.34 % 0.15 % -1.24 % -0.12 % 0.27 % 25.18%
  YoY % -4.59% 220.59% 126.67% 112.10% -933.33% -144.44% -
  Horiz. % 385.19% 403.70% 125.93% 55.56% -459.26% -44.44% 100.00%
ROE 4.56 % 5.42 % 1.51 % 0.62 % -8.97 % -1.09 % 1.02 % 28.32%
  YoY % -15.87% 258.94% 143.55% 106.91% -722.94% -206.86% -
  Horiz. % 447.06% 531.37% 148.04% 60.78% -879.41% -106.86% 100.00%
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 712.75 679.04 599.85 569.76 575.47 501.76 471.10 7.14%
  YoY % 4.96% 13.20% 5.28% -0.99% 14.69% 6.51% -
  Horiz. % 151.29% 144.14% 127.33% 120.94% 122.15% 106.51% 100.00%
EPS 6.95 6.73 1.57 0.57 -7.67 -1.02 0.93 39.78%
  YoY % 3.27% 328.66% 175.44% 107.43% -651.96% -209.68% -
  Horiz. % 747.31% 723.66% 168.82% 61.29% -824.73% -109.68% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.5225 1.2406 1.0413 0.9220 0.8551 0.9318 0.9131 8.89%
  YoY % 22.72% 19.14% 12.94% 7.82% -8.23% 2.05% -
  Horiz. % 166.74% 135.87% 114.04% 100.97% 93.65% 102.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 712.75 679.52 598.09 571.25 575.69 500.17 469.42 7.20%
  YoY % 4.89% 13.62% 4.70% -0.77% 15.10% 6.55% -
  Horiz. % 151.84% 144.76% 127.41% 121.69% 122.64% 106.55% 100.00%
EPS 6.95 6.73 1.57 0.57 -7.67 -1.02 0.93 39.78%
  YoY % 3.27% 328.66% 175.44% 107.43% -651.96% -209.68% -
  Horiz. % 747.31% 723.66% 168.82% 61.29% -824.73% -109.68% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.5225 1.2415 1.0383 0.9244 0.8554 0.9288 0.9098 8.95%
  YoY % 22.63% 19.57% 12.32% 8.07% -7.90% 2.09% -
  Horiz. % 167.34% 136.46% 114.12% 101.60% 94.02% 102.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.9500 0.9500 0.6900 0.5000 0.6500 0.7300 0.6500 -
P/RPS 0.27 0.14 0.12 0.09 0.11 0.15 0.14 11.56%
  YoY % 92.86% 16.67% 33.33% -18.18% -26.67% 7.14% -
  Horiz. % 192.86% 100.00% 85.71% 64.29% 78.57% 107.14% 100.00%
P/EPS 28.06 14.12 43.95 87.72 -8.47 -71.57 69.89 -14.10%
  YoY % 98.73% -67.87% -49.90% 1,135.66% 88.17% -202.40% -
  Horiz. % 40.15% 20.20% 62.88% 125.51% -12.12% -102.40% 100.00%
EY 3.56 7.08 2.28 1.14 -11.80 -1.40 1.43 16.40%
  YoY % -49.72% 210.53% 100.00% 109.66% -742.86% -197.90% -
  Horiz. % 248.95% 495.10% 159.44% 79.72% -825.17% -97.90% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.28 0.77 0.66 0.54 0.76 0.78 0.71 10.31%
  YoY % 66.23% 16.67% 22.22% -28.95% -2.56% 9.86% -
  Horiz. % 180.28% 108.45% 92.96% 76.06% 107.04% 109.86% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/05/12 19/05/11 21/05/10 27/05/09 29/05/08 22/05/07 29/05/06 -
Price 1.9100 1.2500 0.7500 0.6500 0.6500 0.7000 0.6900 -
P/RPS 0.27 0.18 0.13 0.11 0.11 0.14 0.15 10.28%
  YoY % 50.00% 38.46% 18.18% 0.00% -21.43% -6.67% -
  Horiz. % 180.00% 120.00% 86.67% 73.33% 73.33% 93.33% 100.00%
P/EPS 27.49 18.58 47.77 114.04 -8.47 -68.63 74.19 -15.24%
  YoY % 47.95% -61.11% -58.11% 1,446.40% 87.66% -192.51% -
  Horiz. % 37.05% 25.04% 64.39% 153.71% -11.42% -92.51% 100.00%
EY 3.64 5.38 2.09 0.88 -11.80 -1.46 1.35 17.96%
  YoY % -32.34% 157.42% 137.50% 107.46% -708.22% -208.15% -
  Horiz. % 269.63% 398.52% 154.81% 65.19% -874.07% -108.15% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.25 1.01 0.72 0.70 0.76 0.75 0.76 8.64%
  YoY % 23.76% 40.28% 2.86% -7.89% 1.33% -1.32% -
  Horiz. % 164.47% 132.89% 94.74% 92.11% 100.00% 98.68% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers