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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers