Highlights

[DKSH] YoY Quarter Result on 2006-06-30 [#2]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 30-Aug-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 30-Jun-2006  [#2]
Profit Trend QoQ -     -241.34%    YoY -     -151.42%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 871,503 917,914 810,612 736,609 780,453 647,491 578,593 7.06%
  YoY % -5.06% 13.24% 10.05% -5.62% 20.53% 11.91% -
  Horiz. % 150.62% 158.65% 140.10% 127.31% 134.89% 111.91% 100.00%
PBT 5,693 139 2,927 -750 6,148 818 2,200 17.15%
  YoY % 3,995.68% -95.25% 490.27% -112.20% 651.59% -62.82% -
  Horiz. % 258.77% 6.32% 133.05% -34.09% 279.45% 37.18% 100.00%
Tax -1,407 13 -2,048 -723 -1,721 -154 -401 23.25%
  YoY % -10,923.08% 100.63% -183.26% 57.99% -1,017.53% 61.60% -
  Horiz. % 350.87% -3.24% 510.72% 180.30% 429.18% 38.40% 100.00%
NP 4,286 152 879 -1,473 4,427 664 1,799 15.55%
  YoY % 2,719.74% -82.71% 159.67% -133.27% 566.72% -63.09% -
  Horiz. % 238.24% 8.45% 48.86% -81.88% 246.08% 36.91% 100.00%
NP to SH 3,536 -582 -122 -2,065 4,016 664 1,799 11.91%
  YoY % 707.56% -377.05% 94.09% -151.42% 504.82% -63.09% -
  Horiz. % 196.55% -32.35% -6.78% -114.79% 223.24% 36.91% 100.00%
Tax Rate 24.71 % -9.35 % 69.97 % - % 27.99 % 18.83 % 18.23 % 5.19%
  YoY % 364.28% -113.36% 0.00% 0.00% 48.65% 3.29% -
  Horiz. % 135.55% -51.29% 383.82% 0.00% 153.54% 103.29% 100.00%
Total Cost 867,217 917,762 809,733 738,082 776,026 646,827 576,794 7.03%
  YoY % -5.51% 13.34% 9.71% -4.89% 19.97% 12.14% -
  Horiz. % 150.35% 159.11% 140.39% 127.96% 134.54% 112.14% 100.00%
Net Worth 156,594 130,430 138,637 138,465 126,370 42,977 36,219 27.61%
  YoY % 20.06% -5.92% 0.12% 9.57% 194.04% 18.66% -
  Horiz. % 432.35% 360.11% 382.77% 382.30% 348.90% 118.66% 100.00%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 4,735 4,718 1,525 1,576 1,574 829 - -
  YoY % 0.36% 209.44% -3.26% 0.09% 89.75% 0.00% -
  Horiz. % 570.57% 568.54% 183.74% 189.92% 189.75% 100.00% -
Div Payout % 133.93 % - % - % - % 39.22 % 125.00 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% -68.62% 0.00% -
  Horiz. % 107.14% 0.00% 0.00% 0.00% 31.38% 100.00% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 156,594 130,430 138,637 138,465 126,370 42,977 36,219 27.61%
  YoY % 20.06% -5.92% 0.12% 9.57% 194.04% 18.66% -
  Horiz. % 432.35% 360.11% 382.77% 382.30% 348.90% 118.66% 100.00%
NOSH 157,857 157,297 152,500 157,633 157,490 82,999 82,522 11.41%
  YoY % 0.36% 3.15% -3.26% 0.09% 89.75% 0.58% -
  Horiz. % 191.29% 190.61% 184.80% 191.02% 190.84% 100.58% 100.00%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 0.49 % 0.02 % 0.11 % -0.20 % 0.57 % 0.10 % 0.31 % 7.92%
  YoY % 2,350.00% -81.82% 155.00% -135.09% 470.00% -67.74% -
  Horiz. % 158.06% 6.45% 35.48% -64.52% 183.87% 32.26% 100.00%
ROE 2.26 % -0.45 % -0.09 % -1.49 % 3.18 % 1.54 % 4.97 % -12.30%
  YoY % 602.22% -400.00% 93.96% -146.86% 106.49% -69.01% -
  Horiz. % 45.47% -9.05% -1.81% -29.98% 63.98% 30.99% 100.00%
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 552.08 583.55 531.55 467.29 495.56 780.11 701.13 -3.90%
  YoY % -5.39% 9.78% 13.75% -5.70% -36.48% 11.26% -
  Horiz. % 78.74% 83.23% 75.81% 66.65% 70.68% 111.26% 100.00%
EPS 2.24 -0.37 -0.08 -1.31 2.55 0.80 2.18 0.45%
  YoY % 705.41% -362.50% 93.89% -151.37% 218.75% -63.30% -
  Horiz. % 102.75% -16.97% -3.67% -60.09% 116.97% 36.70% 100.00%
DPS 3.00 3.00 1.00 1.00 1.00 1.00 0.00 -
  YoY % 0.00% 200.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% 300.00% 100.00% 100.00% 100.00% 100.00% -
NAPS 0.9920 0.8292 0.9091 0.8784 0.8024 0.5178 0.4389 14.54%
  YoY % 19.63% -8.79% 3.49% 9.47% 54.96% 17.98% -
  Horiz. % 226.02% 188.93% 207.13% 200.14% 182.82% 117.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 552.78 582.22 514.16 467.22 495.03 410.69 366.99 7.06%
  YoY % -5.06% 13.24% 10.05% -5.62% 20.54% 11.91% -
  Horiz. % 150.63% 158.65% 140.10% 127.31% 134.89% 111.91% 100.00%
EPS 2.24 -0.37 -0.08 -1.31 2.55 0.42 1.14 11.90%
  YoY % 705.41% -362.50% 93.89% -151.37% 507.14% -63.16% -
  Horiz. % 196.49% -32.46% -7.02% -114.91% 223.68% 36.84% 100.00%
DPS 3.00 2.99 0.97 1.00 1.00 0.53 0.00 -
  YoY % 0.33% 208.25% -3.00% 0.00% 88.68% 0.00% -
  Horiz. % 566.04% 564.15% 183.02% 188.68% 188.68% 100.00% -
NAPS 0.9933 0.8273 0.8794 0.8783 0.8015 0.2726 0.2297 27.61%
  YoY % 20.07% -5.92% 0.13% 9.58% 194.02% 18.68% -
  Horiz. % 432.43% 360.17% 382.85% 382.37% 348.93% 118.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.6900 0.5200 0.9000 0.6700 0.8000 0.9000 0.8800 -
P/RPS 0.12 0.09 0.17 0.14 0.16 0.12 0.13 -1.32%
  YoY % 33.33% -47.06% 21.43% -12.50% 33.33% -7.69% -
  Horiz. % 92.31% 69.23% 130.77% 107.69% 123.08% 92.31% 100.00%
P/EPS 30.80 -140.54 -1,125.00 -51.15 31.37 112.50 40.37 -4.41%
  YoY % 121.92% 87.51% -2,099.41% -263.05% -72.12% 178.67% -
  Horiz. % 76.29% -348.13% -2,786.72% -126.70% 77.71% 278.67% 100.00%
EY 3.25 -0.71 -0.09 -1.96 3.19 0.89 2.48 4.61%
  YoY % 557.75% -688.89% 95.41% -161.44% 258.43% -64.11% -
  Horiz. % 131.05% -28.63% -3.63% -79.03% 128.63% 35.89% 100.00%
DY 4.35 5.77 1.11 1.49 1.25 1.11 0.00 -
  YoY % -24.61% 419.82% -25.50% 19.20% 12.61% 0.00% -
  Horiz. % 391.89% 519.82% 100.00% 134.23% 112.61% 100.00% -
P/NAPS 0.70 0.63 0.99 0.76 1.00 1.74 2.01 -16.11%
  YoY % 11.11% -36.36% 30.26% -24.00% -42.53% -13.43% -
  Horiz. % 34.83% 31.34% 49.25% 37.81% 49.75% 86.57% 100.00%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 28/08/08 29/08/07 30/08/06 26/08/05 27/08/04 28/08/03 -
Price 0.6900 0.6200 0.7200 0.6200 0.7400 0.7100 0.9000 -
P/RPS 0.12 0.11 0.14 0.13 0.15 0.09 0.13 -1.32%
  YoY % 9.09% -21.43% 7.69% -13.33% 66.67% -30.77% -
  Horiz. % 92.31% 84.62% 107.69% 100.00% 115.38% 69.23% 100.00%
P/EPS 30.80 -167.57 -900.00 -47.33 29.02 88.75 41.28 -4.76%
  YoY % 118.38% 81.38% -1,801.54% -263.09% -67.30% 115.00% -
  Horiz. % 74.61% -405.94% -2,180.23% -114.66% 70.30% 215.00% 100.00%
EY 3.25 -0.60 -0.11 -2.11 3.45 1.13 2.42 5.03%
  YoY % 641.67% -445.45% 94.79% -161.16% 205.31% -53.31% -
  Horiz. % 134.30% -24.79% -4.55% -87.19% 142.56% 46.69% 100.00%
DY 4.35 4.84 1.39 1.61 1.35 1.41 0.00 -
  YoY % -10.12% 248.20% -13.66% 19.26% -4.26% 0.00% -
  Horiz. % 308.51% 343.26% 98.58% 114.18% 95.74% 100.00% -
P/NAPS 0.70 0.75 0.79 0.71 0.92 1.37 2.05 -16.38%
  YoY % -6.67% -5.06% 11.27% -22.83% -32.85% -33.17% -
  Horiz. % 34.15% 36.59% 38.54% 34.63% 44.88% 66.83% 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
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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