Highlights

[DKSH] YoY Quarter Result on 2011-06-30 [#2]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 26-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     11.38%    YoY -     154.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 1,361,014 1,277,148 1,216,329 1,055,114 951,153 871,503 917,914 6.78%
  YoY % 6.57% 5.00% 15.28% 10.93% 9.14% -5.06% -
  Horiz. % 148.27% 139.14% 132.51% 114.95% 103.62% 94.94% 100.00%
PBT 19,753 22,716 21,605 18,217 7,901 5,693 139 128.35%
  YoY % -13.04% 5.14% 18.60% 130.57% 38.78% 3,995.68% -
  Horiz. % 14,210.79% 16,342.45% 15,543.17% 13,105.76% 5,684.17% 4,095.68% 100.00%
Tax -5,296 -3,766 -6,879 -5,116 -2,212 -1,407 13 -
  YoY % -40.63% 45.25% -34.46% -131.28% -57.21% -10,923.08% -
  Horiz. % -40,738.46% -28,969.23% -52,915.39% -39,353.84% -17,015.38% -10,823.08% 100.00%
NP 14,457 18,950 14,726 13,101 5,689 4,286 152 113.58%
  YoY % -23.71% 28.68% 12.40% 130.29% 32.73% 2,719.74% -
  Horiz. % 9,511.18% 12,467.11% 9,688.16% 8,619.08% 3,742.76% 2,819.74% 100.00%
NP to SH 14,457 17,835 13,682 11,823 4,649 3,536 -582 -
  YoY % -18.94% 30.35% 15.72% 154.31% 31.48% 707.56% -
  Horiz. % -2,484.02% -3,064.43% -2,350.86% -2,031.44% -798.80% -607.56% 100.00%
Tax Rate 26.81 % 16.58 % 31.84 % 28.08 % 28.00 % 24.71 % -9.35 % -
  YoY % 61.70% -47.93% 13.39% 0.29% 13.31% 364.28% -
  Horiz. % -286.74% -177.33% -340.53% -300.32% -299.47% -264.28% 100.00%
Total Cost 1,346,557 1,258,198 1,201,603 1,042,013 945,464 867,217 917,762 6.59%
  YoY % 7.02% 4.71% 15.32% 10.21% 9.02% -5.51% -
  Horiz. % 146.72% 137.09% 130.93% 113.54% 103.02% 94.49% 100.00%
Net Worth 441,663 302,248 242,683 200,358 164,104 156,594 130,430 22.53%
  YoY % 46.13% 24.54% 21.12% 22.09% 4.80% 20.06% -
  Horiz. % 338.62% 231.73% 186.06% 153.61% 125.82% 120.06% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 35,473 18,134 11,036 7,093 5,440 4,735 4,718 39.94%
  YoY % 95.61% 64.32% 55.59% 30.38% 14.88% 0.36% -
  Horiz. % 751.72% 384.30% 233.87% 150.31% 115.28% 100.36% 100.00%
Div Payout % 245.37 % 101.68 % 80.66 % 59.99 % 117.02 % 133.93 % - % -
  YoY % 141.32% 26.06% 34.46% -48.74% -12.63% 0.00% -
  Horiz. % 183.21% 75.92% 60.23% 44.79% 87.37% 100.00% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 441,663 302,248 242,683 200,358 164,104 156,594 130,430 22.53%
  YoY % 46.13% 24.54% 21.12% 22.09% 4.80% 20.06% -
  Horiz. % 338.62% 231.73% 186.06% 153.61% 125.82% 120.06% 100.00%
NOSH 157,658 157,692 157,658 157,625 157,687 157,857 157,297 0.04%
  YoY % -0.02% 0.02% 0.02% -0.04% -0.11% 0.36% -
  Horiz. % 100.23% 100.25% 100.23% 100.21% 100.25% 100.36% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 1.06 % 1.48 % 1.21 % 1.24 % 0.60 % 0.49 % 0.02 % 93.75%
  YoY % -28.38% 22.31% -2.42% 106.67% 22.45% 2,350.00% -
  Horiz. % 5,300.00% 7,400.00% 6,050.00% 6,200.00% 3,000.00% 2,450.00% 100.00%
ROE 3.27 % 5.90 % 5.64 % 5.90 % 2.83 % 2.26 % -0.45 % -
  YoY % -44.58% 4.61% -4.41% 108.48% 25.22% 602.22% -
  Horiz. % -726.67% -1,311.11% -1,253.33% -1,311.11% -628.89% -502.22% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 863.27 809.90 771.50 669.38 603.19 552.08 583.55 6.74%
  YoY % 6.59% 4.98% 15.26% 10.97% 9.26% -5.39% -
  Horiz. % 147.93% 138.79% 132.21% 114.71% 103.37% 94.61% 100.00%
EPS 9.17 11.31 8.68 7.50 2.94 2.24 -0.37 -
  YoY % -18.92% 30.30% 15.73% 155.10% 31.25% 705.41% -
  Horiz. % -2,478.38% -3,056.76% -2,345.95% -2,027.03% -794.59% -605.41% 100.00%
DPS 22.50 11.50 7.00 4.50 3.45 3.00 3.00 39.89%
  YoY % 95.65% 64.29% 55.56% 30.43% 15.00% 0.00% -
  Horiz. % 750.00% 383.33% 233.33% 150.00% 115.00% 100.00% 100.00%
NAPS 2.8014 1.9167 1.5393 1.2711 1.0407 0.9920 0.8292 22.48%
  YoY % 46.16% 24.52% 21.10% 22.14% 4.91% 19.63% -
  Horiz. % 337.84% 231.15% 185.64% 153.29% 125.51% 119.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 863.27 810.07 771.50 669.24 603.30 552.78 582.22 6.78%
  YoY % 6.57% 5.00% 15.28% 10.93% 9.14% -5.06% -
  Horiz. % 148.27% 139.13% 132.51% 114.95% 103.62% 94.94% 100.00%
EPS 9.17 11.31 8.68 7.50 2.95 2.24 -0.37 -
  YoY % -18.92% 30.30% 15.73% 154.24% 31.70% 705.41% -
  Horiz. % -2,478.38% -3,056.76% -2,345.95% -2,027.03% -797.30% -605.41% 100.00%
DPS 22.50 11.50 7.00 4.50 3.45 3.00 2.99 39.96%
  YoY % 95.65% 64.29% 55.56% 30.43% 15.00% 0.33% -
  Horiz. % 752.51% 384.62% 234.11% 150.50% 115.38% 100.33% 100.00%
NAPS 2.8014 1.9171 1.5393 1.2708 1.0409 0.9933 0.8273 22.53%
  YoY % 46.13% 24.54% 21.13% 22.09% 4.79% 20.07% -
  Horiz. % 338.62% 231.73% 186.06% 153.61% 125.82% 120.07% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 8.2800 5.0300 2.1200 1.4700 0.9000 0.6900 0.5200 -
P/RPS 0.96 0.62 0.27 0.22 0.15 0.12 0.09 48.34%
  YoY % 54.84% 129.63% 22.73% 46.67% 25.00% 33.33% -
  Horiz. % 1,066.67% 688.89% 300.00% 244.44% 166.67% 133.33% 100.00%
P/EPS 90.30 44.47 24.43 19.60 30.53 30.80 -140.54 -
  YoY % 103.06% 82.03% 24.64% -35.80% -0.88% 121.92% -
  Horiz. % -64.25% -31.64% -17.38% -13.95% -21.72% -21.92% 100.00%
EY 1.11 2.25 4.09 5.10 3.28 3.25 -0.71 -
  YoY % -50.67% -44.99% -19.80% 55.49% 0.92% 557.75% -
  Horiz. % -156.34% -316.90% -576.06% -718.31% -461.97% -457.75% 100.00%
DY 2.72 2.29 3.30 3.06 3.83 4.35 5.77 -11.78%
  YoY % 18.78% -30.61% 7.84% -20.10% -11.95% -24.61% -
  Horiz. % 47.14% 39.69% 57.19% 53.03% 66.38% 75.39% 100.00%
P/NAPS 2.96 2.62 1.38 1.16 0.86 0.70 0.63 29.40%
  YoY % 12.98% 89.86% 18.97% 34.88% 22.86% 11.11% -
  Horiz. % 469.84% 415.87% 219.05% 184.13% 136.51% 111.11% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/08/14 28/08/13 24/08/12 26/08/11 20/08/10 26/08/09 28/08/08 -
Price 6.5600 5.0700 2.0500 1.4600 0.7000 0.6900 0.6200 -
P/RPS 0.76 0.63 0.27 0.22 0.12 0.12 0.11 37.99%
  YoY % 20.63% 133.33% 22.73% 83.33% 0.00% 9.09% -
  Horiz. % 690.91% 572.73% 245.45% 200.00% 109.09% 109.09% 100.00%
P/EPS 71.54 44.83 23.62 19.46 23.74 30.80 -167.57 -
  YoY % 59.58% 89.80% 21.38% -18.03% -22.92% 118.38% -
  Horiz. % -42.69% -26.75% -14.10% -11.61% -14.17% -18.38% 100.00%
EY 1.40 2.23 4.23 5.14 4.21 3.25 -0.60 -
  YoY % -37.22% -47.28% -17.70% 22.09% 29.54% 641.67% -
  Horiz. % -233.33% -371.67% -705.00% -856.67% -701.67% -541.67% 100.00%
DY 3.43 2.27 3.41 3.08 4.93 4.35 4.84 -5.58%
  YoY % 51.10% -33.43% 10.71% -37.53% 13.33% -10.12% -
  Horiz. % 70.87% 46.90% 70.45% 63.64% 101.86% 89.88% 100.00%
P/NAPS 2.34 2.65 1.33 1.15 0.67 0.70 0.75 20.87%
  YoY % -11.70% 99.25% 15.65% 71.64% -4.29% -6.67% -
  Horiz. % 312.00% 353.33% 177.33% 153.33% 89.33% 93.33% 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  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers