Highlights

[DKSH] YoY Quarter Result on 2007-06-30 [#2]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 29-Aug-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 30-Jun-2007  [#2]
Profit Trend QoQ -     92.39%    YoY -     94.09%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 951,153 871,503 917,914 810,612 736,609 780,453 647,491 6.62%
  YoY % 9.14% -5.06% 13.24% 10.05% -5.62% 20.53% -
  Horiz. % 146.90% 134.60% 141.76% 125.19% 113.76% 120.53% 100.00%
PBT 7,901 5,693 139 2,927 -750 6,148 818 45.91%
  YoY % 38.78% 3,995.68% -95.25% 490.27% -112.20% 651.59% -
  Horiz. % 965.89% 695.97% 16.99% 357.82% -91.69% 751.59% 100.00%
Tax -2,212 -1,407 13 -2,048 -723 -1,721 -154 55.88%
  YoY % -57.21% -10,923.08% 100.63% -183.26% 57.99% -1,017.53% -
  Horiz. % 1,436.36% 913.64% -8.44% 1,329.87% 469.48% 1,117.53% 100.00%
NP 5,689 4,286 152 879 -1,473 4,427 664 43.02%
  YoY % 32.73% 2,719.74% -82.71% 159.67% -133.27% 566.72% -
  Horiz. % 856.78% 645.48% 22.89% 132.38% -221.84% 666.72% 100.00%
NP to SH 4,649 3,536 -582 -122 -2,065 4,016 664 38.29%
  YoY % 31.48% 707.56% -377.05% 94.09% -151.42% 504.82% -
  Horiz. % 700.15% 532.53% -87.65% -18.37% -310.99% 604.82% 100.00%
Tax Rate 28.00 % 24.71 % -9.35 % 69.97 % - % 27.99 % 18.83 % 6.83%
  YoY % 13.31% 364.28% -113.36% 0.00% 0.00% 48.65% -
  Horiz. % 148.70% 131.23% -49.65% 371.59% 0.00% 148.65% 100.00%
Total Cost 945,464 867,217 917,762 809,733 738,082 776,026 646,827 6.53%
  YoY % 9.02% -5.51% 13.34% 9.71% -4.89% 19.97% -
  Horiz. % 146.17% 134.07% 141.89% 125.19% 114.11% 119.97% 100.00%
Net Worth 164,104 156,594 130,430 138,637 138,465 126,370 42,977 25.01%
  YoY % 4.80% 20.06% -5.92% 0.12% 9.57% 194.04% -
  Horiz. % 381.84% 364.36% 303.49% 322.58% 322.18% 294.04% 100.00%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 5,440 4,735 4,718 1,525 1,576 1,574 829 36.78%
  YoY % 14.88% 0.36% 209.44% -3.26% 0.09% 89.75% -
  Horiz. % 655.45% 570.57% 568.54% 183.74% 189.92% 189.75% 100.00%
Div Payout % 117.02 % 133.93 % - % - % - % 39.22 % 125.00 % -1.09%
  YoY % -12.63% 0.00% 0.00% 0.00% 0.00% -68.62% -
  Horiz. % 93.62% 107.14% 0.00% 0.00% 0.00% 31.38% 100.00%
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 164,104 156,594 130,430 138,637 138,465 126,370 42,977 25.01%
  YoY % 4.80% 20.06% -5.92% 0.12% 9.57% 194.04% -
  Horiz. % 381.84% 364.36% 303.49% 322.58% 322.18% 294.04% 100.00%
NOSH 157,687 157,857 157,297 152,500 157,633 157,490 82,999 11.28%
  YoY % -0.11% 0.36% 3.15% -3.26% 0.09% 89.75% -
  Horiz. % 189.98% 190.19% 189.51% 183.73% 189.92% 189.75% 100.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 0.60 % 0.49 % 0.02 % 0.11 % -0.20 % 0.57 % 0.10 % 34.78%
  YoY % 22.45% 2,350.00% -81.82% 155.00% -135.09% 470.00% -
  Horiz. % 600.00% 490.00% 20.00% 110.00% -200.00% 570.00% 100.00%
ROE 2.83 % 2.26 % -0.45 % -0.09 % -1.49 % 3.18 % 1.54 % 10.67%
  YoY % 25.22% 602.22% -400.00% 93.96% -146.86% 106.49% -
  Horiz. % 183.77% 146.75% -29.22% -5.84% -96.75% 206.49% 100.00%
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 603.19 552.08 583.55 531.55 467.29 495.56 780.11 -4.19%
  YoY % 9.26% -5.39% 9.78% 13.75% -5.70% -36.48% -
  Horiz. % 77.32% 70.77% 74.80% 68.14% 59.90% 63.52% 100.00%
EPS 2.94 2.24 -0.37 -0.08 -1.31 2.55 0.80 24.21%
  YoY % 31.25% 705.41% -362.50% 93.89% -151.37% 218.75% -
  Horiz. % 367.50% 280.00% -46.25% -10.00% -163.75% 318.75% 100.00%
DPS 3.45 3.00 3.00 1.00 1.00 1.00 1.00 22.91%
  YoY % 15.00% 0.00% 200.00% 0.00% 0.00% 0.00% -
  Horiz. % 345.00% 300.00% 300.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.0407 0.9920 0.8292 0.9091 0.8784 0.8024 0.5178 12.33%
  YoY % 4.91% 19.63% -8.79% 3.49% 9.47% 54.96% -
  Horiz. % 200.98% 191.58% 160.14% 175.57% 169.64% 154.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 603.30 552.78 582.22 514.16 467.22 495.03 410.69 6.62%
  YoY % 9.14% -5.06% 13.24% 10.05% -5.62% 20.54% -
  Horiz. % 146.90% 134.60% 141.77% 125.19% 113.76% 120.54% 100.00%
EPS 2.95 2.24 -0.37 -0.08 -1.31 2.55 0.42 38.37%
  YoY % 31.70% 705.41% -362.50% 93.89% -151.37% 507.14% -
  Horiz. % 702.38% 533.33% -88.10% -19.05% -311.90% 607.14% 100.00%
DPS 3.45 3.00 2.99 0.97 1.00 1.00 0.53 36.62%
  YoY % 15.00% 0.33% 208.25% -3.00% 0.00% 88.68% -
  Horiz. % 650.94% 566.04% 564.15% 183.02% 188.68% 188.68% 100.00%
NAPS 1.0409 0.9933 0.8273 0.8794 0.8783 0.8015 0.2726 25.01%
  YoY % 4.79% 20.07% -5.92% 0.13% 9.58% 194.02% -
  Horiz. % 381.84% 364.38% 303.48% 322.60% 322.19% 294.02% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.9000 0.6900 0.5200 0.9000 0.6700 0.8000 0.9000 -
P/RPS 0.15 0.12 0.09 0.17 0.14 0.16 0.12 3.79%
  YoY % 25.00% 33.33% -47.06% 21.43% -12.50% 33.33% -
  Horiz. % 125.00% 100.00% 75.00% 141.67% 116.67% 133.33% 100.00%
P/EPS 30.53 30.80 -140.54 -1,125.00 -51.15 31.37 112.50 -19.53%
  YoY % -0.88% 121.92% 87.51% -2,099.41% -263.05% -72.12% -
  Horiz. % 27.14% 27.38% -124.92% -1,000.00% -45.47% 27.88% 100.00%
EY 3.28 3.25 -0.71 -0.09 -1.96 3.19 0.89 24.27%
  YoY % 0.92% 557.75% -688.89% 95.41% -161.44% 258.43% -
  Horiz. % 368.54% 365.17% -79.78% -10.11% -220.22% 358.43% 100.00%
DY 3.83 4.35 5.77 1.11 1.49 1.25 1.11 22.92%
  YoY % -11.95% -24.61% 419.82% -25.50% 19.20% 12.61% -
  Horiz. % 345.05% 391.89% 519.82% 100.00% 134.23% 112.61% 100.00%
P/NAPS 0.86 0.70 0.63 0.99 0.76 1.00 1.74 -11.08%
  YoY % 22.86% 11.11% -36.36% 30.26% -24.00% -42.53% -
  Horiz. % 49.43% 40.23% 36.21% 56.90% 43.68% 57.47% 100.00%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 20/08/10 26/08/09 28/08/08 29/08/07 30/08/06 26/08/05 27/08/04 -
Price 0.7000 0.6900 0.6200 0.7200 0.6200 0.7400 0.7100 -
P/RPS 0.12 0.12 0.11 0.14 0.13 0.15 0.09 4.91%
  YoY % 0.00% 9.09% -21.43% 7.69% -13.33% 66.67% -
  Horiz. % 133.33% 133.33% 122.22% 155.56% 144.44% 166.67% 100.00%
P/EPS 23.74 30.80 -167.57 -900.00 -47.33 29.02 88.75 -19.72%
  YoY % -22.92% 118.38% 81.38% -1,801.54% -263.09% -67.30% -
  Horiz. % 26.75% 34.70% -188.81% -1,014.08% -53.33% 32.70% 100.00%
EY 4.21 3.25 -0.60 -0.11 -2.11 3.45 1.13 24.50%
  YoY % 29.54% 641.67% -445.45% 94.79% -161.16% 205.31% -
  Horiz. % 372.57% 287.61% -53.10% -9.73% -186.73% 305.31% 100.00%
DY 4.93 4.35 4.84 1.39 1.61 1.35 1.41 23.19%
  YoY % 13.33% -10.12% 248.20% -13.66% 19.26% -4.26% -
  Horiz. % 349.65% 308.51% 343.26% 98.58% 114.18% 95.74% 100.00%
P/NAPS 0.67 0.70 0.75 0.79 0.71 0.92 1.37 -11.23%
  YoY % -4.29% -6.67% -5.06% 11.27% -22.83% -32.85% -
  Horiz. % 48.91% 51.09% 54.74% 57.66% 51.82% 67.15% 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