Highlights

[DKSH] YoY Quarter Result on 2008-06-30 [#2]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 28-Aug-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Jun-2008  [#2]
Profit Trend QoQ -     95.19%    YoY -     -377.05%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 1,055,114 951,153 871,503 917,914 810,612 736,609 780,453 5.15%
  YoY % 10.93% 9.14% -5.06% 13.24% 10.05% -5.62% -
  Horiz. % 135.19% 121.87% 111.67% 117.61% 103.86% 94.38% 100.00%
PBT 18,217 7,901 5,693 139 2,927 -750 6,148 19.84%
  YoY % 130.57% 38.78% 3,995.68% -95.25% 490.27% -112.20% -
  Horiz. % 296.31% 128.51% 92.60% 2.26% 47.61% -12.20% 100.00%
Tax -5,116 -2,212 -1,407 13 -2,048 -723 -1,721 19.90%
  YoY % -131.28% -57.21% -10,923.08% 100.63% -183.26% 57.99% -
  Horiz. % 297.27% 128.53% 81.75% -0.76% 119.00% 42.01% 100.00%
NP 13,101 5,689 4,286 152 879 -1,473 4,427 19.81%
  YoY % 130.29% 32.73% 2,719.74% -82.71% 159.67% -133.27% -
  Horiz. % 295.93% 128.51% 96.81% 3.43% 19.86% -33.27% 100.00%
NP to SH 11,823 4,649 3,536 -582 -122 -2,065 4,016 19.71%
  YoY % 154.31% 31.48% 707.56% -377.05% 94.09% -151.42% -
  Horiz. % 294.40% 115.76% 88.05% -14.49% -3.04% -51.42% 100.00%
Tax Rate 28.08 % 28.00 % 24.71 % -9.35 % 69.97 % - % 27.99 % 0.05%
  YoY % 0.29% 13.31% 364.28% -113.36% 0.00% 0.00% -
  Horiz. % 100.32% 100.04% 88.28% -33.40% 249.98% 0.00% 100.00%
Total Cost 1,042,013 945,464 867,217 917,762 809,733 738,082 776,026 5.03%
  YoY % 10.21% 9.02% -5.51% 13.34% 9.71% -4.89% -
  Horiz. % 134.28% 121.83% 111.75% 118.26% 104.34% 95.11% 100.00%
Net Worth 200,358 164,104 156,594 130,430 138,637 138,465 126,370 7.98%
  YoY % 22.09% 4.80% 20.06% -5.92% 0.12% 9.57% -
  Horiz. % 158.55% 129.86% 123.92% 103.21% 109.71% 109.57% 100.00%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 7,093 5,440 4,735 4,718 1,525 1,576 1,574 28.49%
  YoY % 30.38% 14.88% 0.36% 209.44% -3.26% 0.09% -
  Horiz. % 450.39% 345.43% 300.70% 299.63% 96.83% 100.09% 100.00%
Div Payout % 59.99 % 117.02 % 133.93 % - % - % - % 39.22 % 7.34%
  YoY % -48.74% -12.63% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 152.96% 298.37% 341.48% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 200,358 164,104 156,594 130,430 138,637 138,465 126,370 7.98%
  YoY % 22.09% 4.80% 20.06% -5.92% 0.12% 9.57% -
  Horiz. % 158.55% 129.86% 123.92% 103.21% 109.71% 109.57% 100.00%
NOSH 157,625 157,687 157,857 157,297 152,500 157,633 157,490 0.01%
  YoY % -0.04% -0.11% 0.36% 3.15% -3.26% 0.09% -
  Horiz. % 100.09% 100.12% 100.23% 99.88% 96.83% 100.09% 100.00%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 1.24 % 0.60 % 0.49 % 0.02 % 0.11 % -0.20 % 0.57 % 13.82%
  YoY % 106.67% 22.45% 2,350.00% -81.82% 155.00% -135.09% -
  Horiz. % 217.54% 105.26% 85.96% 3.51% 19.30% -35.09% 100.00%
ROE 5.90 % 2.83 % 2.26 % -0.45 % -0.09 % -1.49 % 3.18 % 10.85%
  YoY % 108.48% 25.22% 602.22% -400.00% 93.96% -146.86% -
  Horiz. % 185.53% 88.99% 71.07% -14.15% -2.83% -46.86% 100.00%
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 669.38 603.19 552.08 583.55 531.55 467.29 495.56 5.14%
  YoY % 10.97% 9.26% -5.39% 9.78% 13.75% -5.70% -
  Horiz. % 135.08% 121.72% 111.41% 117.76% 107.26% 94.30% 100.00%
EPS 7.50 2.94 2.24 -0.37 -0.08 -1.31 2.55 19.69%
  YoY % 155.10% 31.25% 705.41% -362.50% 93.89% -151.37% -
  Horiz. % 294.12% 115.29% 87.84% -14.51% -3.14% -51.37% 100.00%
DPS 4.50 3.45 3.00 3.00 1.00 1.00 1.00 28.48%
  YoY % 30.43% 15.00% 0.00% 200.00% 0.00% 0.00% -
  Horiz. % 450.00% 345.00% 300.00% 300.00% 100.00% 100.00% 100.00%
NAPS 1.2711 1.0407 0.9920 0.8292 0.9091 0.8784 0.8024 7.96%
  YoY % 22.14% 4.91% 19.63% -8.79% 3.49% 9.47% -
  Horiz. % 158.41% 129.70% 123.63% 103.34% 113.30% 109.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 669.24 603.30 552.78 582.22 514.16 467.22 495.03 5.15%
  YoY % 10.93% 9.14% -5.06% 13.24% 10.05% -5.62% -
  Horiz. % 135.19% 121.87% 111.67% 117.61% 103.86% 94.38% 100.00%
EPS 7.50 2.95 2.24 -0.37 -0.08 -1.31 2.55 19.69%
  YoY % 154.24% 31.70% 705.41% -362.50% 93.89% -151.37% -
  Horiz. % 294.12% 115.69% 87.84% -14.51% -3.14% -51.37% 100.00%
DPS 4.50 3.45 3.00 2.99 0.97 1.00 1.00 28.48%
  YoY % 30.43% 15.00% 0.33% 208.25% -3.00% 0.00% -
  Horiz. % 450.00% 345.00% 300.00% 299.00% 97.00% 100.00% 100.00%
NAPS 1.2708 1.0409 0.9933 0.8273 0.8794 0.8783 0.8015 7.98%
  YoY % 22.09% 4.79% 20.07% -5.92% 0.13% 9.58% -
  Horiz. % 158.55% 129.87% 123.93% 103.22% 109.72% 109.58% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.4700 0.9000 0.6900 0.5200 0.9000 0.6700 0.8000 -
P/RPS 0.22 0.15 0.12 0.09 0.17 0.14 0.16 5.45%
  YoY % 46.67% 25.00% 33.33% -47.06% 21.43% -12.50% -
  Horiz. % 137.50% 93.75% 75.00% 56.25% 106.25% 87.50% 100.00%
P/EPS 19.60 30.53 30.80 -140.54 -1,125.00 -51.15 31.37 -7.54%
  YoY % -35.80% -0.88% 121.92% 87.51% -2,099.41% -263.05% -
  Horiz. % 62.48% 97.32% 98.18% -448.01% -3,586.23% -163.05% 100.00%
EY 5.10 3.28 3.25 -0.71 -0.09 -1.96 3.19 8.13%
  YoY % 55.49% 0.92% 557.75% -688.89% 95.41% -161.44% -
  Horiz. % 159.87% 102.82% 101.88% -22.26% -2.82% -61.44% 100.00%
DY 3.06 3.83 4.35 5.77 1.11 1.49 1.25 16.08%
  YoY % -20.10% -11.95% -24.61% 419.82% -25.50% 19.20% -
  Horiz. % 244.80% 306.40% 348.00% 461.60% 88.80% 119.20% 100.00%
P/NAPS 1.16 0.86 0.70 0.63 0.99 0.76 1.00 2.50%
  YoY % 34.88% 22.86% 11.11% -36.36% 30.26% -24.00% -
  Horiz. % 116.00% 86.00% 70.00% 63.00% 99.00% 76.00% 100.00%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 20/08/10 26/08/09 28/08/08 29/08/07 30/08/06 26/08/05 -
Price 1.4600 0.7000 0.6900 0.6200 0.7200 0.6200 0.7400 -
P/RPS 0.22 0.12 0.12 0.11 0.14 0.13 0.15 6.59%
  YoY % 83.33% 0.00% 9.09% -21.43% 7.69% -13.33% -
  Horiz. % 146.67% 80.00% 80.00% 73.33% 93.33% 86.67% 100.00%
P/EPS 19.46 23.74 30.80 -167.57 -900.00 -47.33 29.02 -6.44%
  YoY % -18.03% -22.92% 118.38% 81.38% -1,801.54% -263.09% -
  Horiz. % 67.06% 81.81% 106.13% -577.43% -3,101.31% -163.09% 100.00%
EY 5.14 4.21 3.25 -0.60 -0.11 -2.11 3.45 6.87%
  YoY % 22.09% 29.54% 641.67% -445.45% 94.79% -161.16% -
  Horiz. % 148.99% 122.03% 94.20% -17.39% -3.19% -61.16% 100.00%
DY 3.08 4.93 4.35 4.84 1.39 1.61 1.35 14.73%
  YoY % -37.53% 13.33% -10.12% 248.20% -13.66% 19.26% -
  Horiz. % 228.15% 365.19% 322.22% 358.52% 102.96% 119.26% 100.00%
P/NAPS 1.15 0.67 0.70 0.75 0.79 0.71 0.92 3.79%
  YoY % 71.64% -4.29% -6.67% -5.06% 11.27% -22.83% -
  Horiz. % 125.00% 72.83% 76.09% 81.52% 85.87% 77.17% 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
 
 

292  614  562  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 JAKS-OR 0.260.00 
 LCTITAN 2.13-0.27 
 SUPERMX-C1I 0.145-0.01 
 LUSTER 0.165-0.005 
 MAHSING 0.96-0.04 
 HWGB 0.78+0.065 
 DGSB 0.225+0.01 
 DATAPRP 0.195-0.025 
 KSTAR 0.43+0.06 

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