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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

453  353  644  1013 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VIVOCOM 0.715-0.14 
 XDL 0.065-0.005 
 AT 0.18+0.01 
 ASIABIO-OR 0.005-0.03 
 EAH 0.030.00 
 KNM 0.210.00 
 KSTAR 0.315-0.02 
 JAKS-WC 0.34+0.245 
 SUPERMX-C1I 0.11+0.005 
 PARKSON 0.145+0.02 

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!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
3. TOPGLOV Factory closure to push GLOVEs ASP? gloveharicut
4. All glove stocks dragged down by Top Glove - Koon Yew Yin Koon Yew Yin's Blog
5. ATS (0072) - The Most Under-Valued Glove Maker The Gloves Century Rally
6. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
7. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
8. Report: ‘Entire Labour Dept’ will investigate conditions at Top Glove factories, says HR minister save malaysia!
PARTNERS & BROKERS