Highlights

[DKSH] YoY Quarter Result on 2010-06-30 [#2]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 20-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     88.37%    YoY -     31.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 1,277,148 1,216,329 1,055,114 951,153 871,503 917,914 810,612 7.86%
  YoY % 5.00% 15.28% 10.93% 9.14% -5.06% 13.24% -
  Horiz. % 157.55% 150.05% 130.16% 117.34% 107.51% 113.24% 100.00%
PBT 22,716 21,605 18,217 7,901 5,693 139 2,927 40.66%
  YoY % 5.14% 18.60% 130.57% 38.78% 3,995.68% -95.25% -
  Horiz. % 776.08% 738.13% 622.38% 269.94% 194.50% 4.75% 100.00%
Tax -3,766 -6,879 -5,116 -2,212 -1,407 13 -2,048 10.68%
  YoY % 45.25% -34.46% -131.28% -57.21% -10,923.08% 100.63% -
  Horiz. % 183.89% 335.89% 249.80% 108.01% 68.70% -0.63% 100.00%
NP 18,950 14,726 13,101 5,689 4,286 152 879 66.75%
  YoY % 28.68% 12.40% 130.29% 32.73% 2,719.74% -82.71% -
  Horiz. % 2,155.86% 1,675.31% 1,490.44% 647.21% 487.60% 17.29% 100.00%
NP to SH 17,835 13,682 11,823 4,649 3,536 -582 -122 -
  YoY % 30.35% 15.72% 154.31% 31.48% 707.56% -377.05% -
  Horiz. % -14,618.85% -11,214.75% -9,690.98% -3,810.66% -2,898.36% 477.05% 100.00%
Tax Rate 16.58 % 31.84 % 28.08 % 28.00 % 24.71 % -9.35 % 69.97 % -21.32%
  YoY % -47.93% 13.39% 0.29% 13.31% 364.28% -113.36% -
  Horiz. % 23.70% 45.51% 40.13% 40.02% 35.32% -13.36% 100.00%
Total Cost 1,258,198 1,201,603 1,042,013 945,464 867,217 917,762 809,733 7.61%
  YoY % 4.71% 15.32% 10.21% 9.02% -5.51% 13.34% -
  Horiz. % 155.38% 148.39% 128.69% 116.76% 107.10% 113.34% 100.00%
Net Worth 302,248 242,683 200,358 164,104 156,594 130,430 138,637 13.86%
  YoY % 24.54% 21.12% 22.09% 4.80% 20.06% -5.92% -
  Horiz. % 218.01% 175.05% 144.52% 118.37% 112.95% 94.08% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 18,134 11,036 7,093 5,440 4,735 4,718 1,525 51.02%
  YoY % 64.32% 55.59% 30.38% 14.88% 0.36% 209.44% -
  Horiz. % 1,189.16% 723.68% 465.13% 356.73% 310.54% 309.44% 100.00%
Div Payout % 101.68 % 80.66 % 59.99 % 117.02 % 133.93 % - % - % -
  YoY % 26.06% 34.46% -48.74% -12.63% 0.00% 0.00% -
  Horiz. % 75.92% 60.23% 44.79% 87.37% 100.00% - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 302,248 242,683 200,358 164,104 156,594 130,430 138,637 13.86%
  YoY % 24.54% 21.12% 22.09% 4.80% 20.06% -5.92% -
  Horiz. % 218.01% 175.05% 144.52% 118.37% 112.95% 94.08% 100.00%
NOSH 157,692 157,658 157,625 157,687 157,857 157,297 152,500 0.56%
  YoY % 0.02% 0.02% -0.04% -0.11% 0.36% 3.15% -
  Horiz. % 103.40% 103.38% 103.36% 103.40% 103.51% 103.15% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 1.48 % 1.21 % 1.24 % 0.60 % 0.49 % 0.02 % 0.11 % 54.16%
  YoY % 22.31% -2.42% 106.67% 22.45% 2,350.00% -81.82% -
  Horiz. % 1,345.45% 1,100.00% 1,127.27% 545.45% 445.45% 18.18% 100.00%
ROE 5.90 % 5.64 % 5.90 % 2.83 % 2.26 % -0.45 % -0.09 % -
  YoY % 4.61% -4.41% 108.48% 25.22% 602.22% -400.00% -
  Horiz. % -6,555.56% -6,266.67% -6,555.56% -3,144.44% -2,511.11% 500.00% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 809.90 771.50 669.38 603.19 552.08 583.55 531.55 7.26%
  YoY % 4.98% 15.26% 10.97% 9.26% -5.39% 9.78% -
  Horiz. % 152.37% 145.14% 125.93% 113.48% 103.86% 109.78% 100.00%
EPS 11.31 8.68 7.50 2.94 2.24 -0.37 -0.08 -
  YoY % 30.30% 15.73% 155.10% 31.25% 705.41% -362.50% -
  Horiz. % -14,137.50% -10,850.00% -9,375.00% -3,675.00% -2,800.00% 462.50% 100.00%
DPS 11.50 7.00 4.50 3.45 3.00 3.00 1.00 50.18%
  YoY % 64.29% 55.56% 30.43% 15.00% 0.00% 200.00% -
  Horiz. % 1,150.00% 700.00% 450.00% 345.00% 300.00% 300.00% 100.00%
NAPS 1.9167 1.5393 1.2711 1.0407 0.9920 0.8292 0.9091 13.22%
  YoY % 24.52% 21.10% 22.14% 4.91% 19.63% -8.79% -
  Horiz. % 210.83% 169.32% 139.82% 114.48% 109.12% 91.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 810.07 771.50 669.24 603.30 552.78 582.22 514.16 7.86%
  YoY % 5.00% 15.28% 10.93% 9.14% -5.06% 13.24% -
  Horiz. % 157.55% 150.05% 130.16% 117.34% 107.51% 113.24% 100.00%
EPS 11.31 8.68 7.50 2.95 2.24 -0.37 -0.08 -
  YoY % 30.30% 15.73% 154.24% 31.70% 705.41% -362.50% -
  Horiz. % -14,137.50% -10,850.00% -9,375.00% -3,687.50% -2,800.00% 462.50% 100.00%
DPS 11.50 7.00 4.50 3.45 3.00 2.99 0.97 50.95%
  YoY % 64.29% 55.56% 30.43% 15.00% 0.33% 208.25% -
  Horiz. % 1,185.57% 721.65% 463.92% 355.67% 309.28% 308.25% 100.00%
NAPS 1.9171 1.5393 1.2708 1.0409 0.9933 0.8273 0.8794 13.86%
  YoY % 24.54% 21.13% 22.09% 4.79% 20.07% -5.92% -
  Horiz. % 218.00% 175.04% 144.51% 118.36% 112.95% 94.08% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 5.0300 2.1200 1.4700 0.9000 0.6900 0.5200 0.9000 -
P/RPS 0.62 0.27 0.22 0.15 0.12 0.09 0.17 24.04%
  YoY % 129.63% 22.73% 46.67% 25.00% 33.33% -47.06% -
  Horiz. % 364.71% 158.82% 129.41% 88.24% 70.59% 52.94% 100.00%
P/EPS 44.47 24.43 19.60 30.53 30.80 -140.54 -1,125.00 -
  YoY % 82.03% 24.64% -35.80% -0.88% 121.92% 87.51% -
  Horiz. % -3.95% -2.17% -1.74% -2.71% -2.74% 12.49% 100.00%
EY 2.25 4.09 5.10 3.28 3.25 -0.71 -0.09 -
  YoY % -44.99% -19.80% 55.49% 0.92% 557.75% -688.89% -
  Horiz. % -2,500.00% -4,544.44% -5,666.67% -3,644.44% -3,611.11% 788.89% 100.00%
DY 2.29 3.30 3.06 3.83 4.35 5.77 1.11 12.82%
  YoY % -30.61% 7.84% -20.10% -11.95% -24.61% 419.82% -
  Horiz. % 206.31% 297.30% 275.68% 345.05% 391.89% 519.82% 100.00%
P/NAPS 2.62 1.38 1.16 0.86 0.70 0.63 0.99 17.59%
  YoY % 89.86% 18.97% 34.88% 22.86% 11.11% -36.36% -
  Horiz. % 264.65% 139.39% 117.17% 86.87% 70.71% 63.64% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 24/08/12 26/08/11 20/08/10 26/08/09 28/08/08 29/08/07 -
Price 5.0700 2.0500 1.4600 0.7000 0.6900 0.6200 0.7200 -
P/RPS 0.63 0.27 0.22 0.12 0.12 0.11 0.14 28.46%
  YoY % 133.33% 22.73% 83.33% 0.00% 9.09% -21.43% -
  Horiz. % 450.00% 192.86% 157.14% 85.71% 85.71% 78.57% 100.00%
P/EPS 44.83 23.62 19.46 23.74 30.80 -167.57 -900.00 -
  YoY % 89.80% 21.38% -18.03% -22.92% 118.38% 81.38% -
  Horiz. % -4.98% -2.62% -2.16% -2.64% -3.42% 18.62% 100.00%
EY 2.23 4.23 5.14 4.21 3.25 -0.60 -0.11 -
  YoY % -47.28% -17.70% 22.09% 29.54% 641.67% -445.45% -
  Horiz. % -2,027.27% -3,845.45% -4,672.73% -3,827.27% -2,954.55% 545.45% 100.00%
DY 2.27 3.41 3.08 4.93 4.35 4.84 1.39 8.51%
  YoY % -33.43% 10.71% -37.53% 13.33% -10.12% 248.20% -
  Horiz. % 163.31% 245.32% 221.58% 354.68% 312.95% 348.20% 100.00%
P/NAPS 2.65 1.33 1.15 0.67 0.70 0.75 0.79 22.33%
  YoY % 99.25% 15.65% 71.64% -4.29% -6.67% -5.06% -
  Horiz. % 335.44% 168.35% 145.57% 84.81% 88.61% 94.94% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers