Highlights

[DKSH] YoY Quarter Result on 2009-06-30 [#2]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 26-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     292.45%    YoY -     707.56%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,216,329 1,055,114 951,153 871,503 917,914 810,612 736,609 8.71%
  YoY % 15.28% 10.93% 9.14% -5.06% 13.24% 10.05% -
  Horiz. % 165.13% 143.24% 129.13% 118.31% 124.61% 110.05% 100.00%
PBT 21,605 18,217 7,901 5,693 139 2,927 -750 -
  YoY % 18.60% 130.57% 38.78% 3,995.68% -95.25% 490.27% -
  Horiz. % -2,880.67% -2,428.93% -1,053.47% -759.07% -18.53% -390.27% 100.00%
Tax -6,879 -5,116 -2,212 -1,407 13 -2,048 -723 45.52%
  YoY % -34.46% -131.28% -57.21% -10,923.08% 100.63% -183.26% -
  Horiz. % 951.45% 707.61% 305.95% 194.61% -1.80% 283.26% 100.00%
NP 14,726 13,101 5,689 4,286 152 879 -1,473 -
  YoY % 12.40% 130.29% 32.73% 2,719.74% -82.71% 159.67% -
  Horiz. % -999.73% -889.41% -386.22% -290.97% -10.32% -59.67% 100.00%
NP to SH 13,682 11,823 4,649 3,536 -582 -122 -2,065 -
  YoY % 15.72% 154.31% 31.48% 707.56% -377.05% 94.09% -
  Horiz. % -662.57% -572.54% -225.13% -171.23% 28.18% 5.91% 100.00%
Tax Rate 31.84 % 28.08 % 28.00 % 24.71 % -9.35 % 69.97 % - % -
  YoY % 13.39% 0.29% 13.31% 364.28% -113.36% 0.00% -
  Horiz. % 45.51% 40.13% 40.02% 35.32% -13.36% 100.00% -
Total Cost 1,201,603 1,042,013 945,464 867,217 917,762 809,733 738,082 8.45%
  YoY % 15.32% 10.21% 9.02% -5.51% 13.34% 9.71% -
  Horiz. % 162.80% 141.18% 128.10% 117.50% 124.34% 109.71% 100.00%
Net Worth 242,683 200,358 164,104 156,594 130,430 138,637 138,465 9.79%
  YoY % 21.12% 22.09% 4.80% 20.06% -5.92% 0.12% -
  Horiz. % 175.27% 144.70% 118.52% 113.09% 94.20% 100.12% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 11,036 7,093 5,440 4,735 4,718 1,525 1,576 38.27%
  YoY % 55.59% 30.38% 14.88% 0.36% 209.44% -3.26% -
  Horiz. % 700.11% 449.98% 345.12% 300.43% 299.36% 96.74% 100.00%
Div Payout % 80.66 % 59.99 % 117.02 % 133.93 % - % - % - % -
  YoY % 34.46% -48.74% -12.63% 0.00% 0.00% 0.00% -
  Horiz. % 60.23% 44.79% 87.37% 100.00% - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 242,683 200,358 164,104 156,594 130,430 138,637 138,465 9.79%
  YoY % 21.12% 22.09% 4.80% 20.06% -5.92% 0.12% -
  Horiz. % 175.27% 144.70% 118.52% 113.09% 94.20% 100.12% 100.00%
NOSH 157,658 157,625 157,687 157,857 157,297 152,500 157,633 0.00%
  YoY % 0.02% -0.04% -0.11% 0.36% 3.15% -3.26% -
  Horiz. % 100.02% 100.00% 100.03% 100.14% 99.79% 96.74% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 1.21 % 1.24 % 0.60 % 0.49 % 0.02 % 0.11 % -0.20 % -
  YoY % -2.42% 106.67% 22.45% 2,350.00% -81.82% 155.00% -
  Horiz. % -605.00% -620.00% -300.00% -245.00% -10.00% -55.00% 100.00%
ROE 5.64 % 5.90 % 2.83 % 2.26 % -0.45 % -0.09 % -1.49 % -
  YoY % -4.41% 108.48% 25.22% 602.22% -400.00% 93.96% -
  Horiz. % -378.52% -395.97% -189.93% -151.68% 30.20% 6.04% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 771.50 669.38 603.19 552.08 583.55 531.55 467.29 8.71%
  YoY % 15.26% 10.97% 9.26% -5.39% 9.78% 13.75% -
  Horiz. % 165.10% 143.25% 129.08% 118.15% 124.88% 113.75% 100.00%
EPS 8.68 7.50 2.94 2.24 -0.37 -0.08 -1.31 -
  YoY % 15.73% 155.10% 31.25% 705.41% -362.50% 93.89% -
  Horiz. % -662.60% -572.52% -224.43% -170.99% 28.24% 6.11% 100.00%
DPS 7.00 4.50 3.45 3.00 3.00 1.00 1.00 38.27%
  YoY % 55.56% 30.43% 15.00% 0.00% 200.00% 0.00% -
  Horiz. % 700.00% 450.00% 345.00% 300.00% 300.00% 100.00% 100.00%
NAPS 1.5393 1.2711 1.0407 0.9920 0.8292 0.9091 0.8784 9.79%
  YoY % 21.10% 22.14% 4.91% 19.63% -8.79% 3.49% -
  Horiz. % 175.24% 144.71% 118.48% 112.93% 94.40% 103.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 771.50 669.24 603.30 552.78 582.22 514.16 467.22 8.71%
  YoY % 15.28% 10.93% 9.14% -5.06% 13.24% 10.05% -
  Horiz. % 165.13% 143.24% 129.13% 118.31% 124.61% 110.05% 100.00%
EPS 8.68 7.50 2.95 2.24 -0.37 -0.08 -1.31 -
  YoY % 15.73% 154.24% 31.70% 705.41% -362.50% 93.89% -
  Horiz. % -662.60% -572.52% -225.19% -170.99% 28.24% 6.11% 100.00%
DPS 7.00 4.50 3.45 3.00 2.99 0.97 1.00 38.27%
  YoY % 55.56% 30.43% 15.00% 0.33% 208.25% -3.00% -
  Horiz. % 700.00% 450.00% 345.00% 300.00% 299.00% 97.00% 100.00%
NAPS 1.5393 1.2708 1.0409 0.9933 0.8273 0.8794 0.8783 9.79%
  YoY % 21.13% 22.09% 4.79% 20.07% -5.92% 0.13% -
  Horiz. % 175.26% 144.69% 118.51% 113.09% 94.19% 100.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.1200 1.4700 0.9000 0.6900 0.5200 0.9000 0.6700 -
P/RPS 0.27 0.22 0.15 0.12 0.09 0.17 0.14 11.56%
  YoY % 22.73% 46.67% 25.00% 33.33% -47.06% 21.43% -
  Horiz. % 192.86% 157.14% 107.14% 85.71% 64.29% 121.43% 100.00%
P/EPS 24.43 19.60 30.53 30.80 -140.54 -1,125.00 -51.15 -
  YoY % 24.64% -35.80% -0.88% 121.92% 87.51% -2,099.41% -
  Horiz. % -47.76% -38.32% -59.69% -60.22% 274.76% 2,199.41% 100.00%
EY 4.09 5.10 3.28 3.25 -0.71 -0.09 -1.96 -
  YoY % -19.80% 55.49% 0.92% 557.75% -688.89% 95.41% -
  Horiz. % -208.67% -260.20% -167.35% -165.82% 36.22% 4.59% 100.00%
DY 3.30 3.06 3.83 4.35 5.77 1.11 1.49 14.16%
  YoY % 7.84% -20.10% -11.95% -24.61% 419.82% -25.50% -
  Horiz. % 221.48% 205.37% 257.05% 291.95% 387.25% 74.50% 100.00%
P/NAPS 1.38 1.16 0.86 0.70 0.63 0.99 0.76 10.44%
  YoY % 18.97% 34.88% 22.86% 11.11% -36.36% 30.26% -
  Horiz. % 181.58% 152.63% 113.16% 92.11% 82.89% 130.26% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 24/08/12 26/08/11 20/08/10 26/08/09 28/08/08 29/08/07 30/08/06 -
Price 2.0500 1.4600 0.7000 0.6900 0.6200 0.7200 0.6200 -
P/RPS 0.27 0.22 0.12 0.12 0.11 0.14 0.13 12.94%
  YoY % 22.73% 83.33% 0.00% 9.09% -21.43% 7.69% -
  Horiz. % 207.69% 169.23% 92.31% 92.31% 84.62% 107.69% 100.00%
P/EPS 23.62 19.46 23.74 30.80 -167.57 -900.00 -47.33 -
  YoY % 21.38% -18.03% -22.92% 118.38% 81.38% -1,801.54% -
  Horiz. % -49.90% -41.12% -50.16% -65.08% 354.05% 1,901.54% 100.00%
EY 4.23 5.14 4.21 3.25 -0.60 -0.11 -2.11 -
  YoY % -17.70% 22.09% 29.54% 641.67% -445.45% 94.79% -
  Horiz. % -200.47% -243.60% -199.53% -154.03% 28.44% 5.21% 100.00%
DY 3.41 3.08 4.93 4.35 4.84 1.39 1.61 13.31%
  YoY % 10.71% -37.53% 13.33% -10.12% 248.20% -13.66% -
  Horiz. % 211.80% 191.30% 306.21% 270.19% 300.62% 86.34% 100.00%
P/NAPS 1.33 1.15 0.67 0.70 0.75 0.79 0.71 11.02%
  YoY % 15.65% 71.64% -4.29% -6.67% -5.06% 11.27% -
  Horiz. % 187.32% 161.97% 94.37% 98.59% 105.63% 111.27% 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.
 


 

367  299  549  784 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 BORNOIL 0.0450.00 
 HSI-H8F 0.335-0.085 
 MLAB 0.06-0.005 
 HHGROUP 0.06-0.015 
 HSI-C7K 0.375+0.06 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers