Highlights

[DKSH] YoY Quarter Result on 2009-09-30 [#3]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 25-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     160.12%    YoY -     1,939.47%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,196,437 1,091,536 985,620 906,587 923,857 898,465 753,608 8.00%
  YoY % 9.61% 10.75% 8.72% -1.87% 2.83% 19.22% -
  Horiz. % 158.76% 144.84% 130.79% 120.30% 122.59% 119.22% 100.00%
PBT 17,368 16,289 14,695 9,698 4,462 5,829 2,298 40.04%
  YoY % 6.62% 10.85% 51.53% 117.35% -23.45% 153.66% -
  Horiz. % 755.79% 708.83% 639.47% 422.02% 194.17% 253.66% 100.00%
Tax -4,471 -4,361 -3,497 581 -2,810 -2,626 -400 49.47%
  YoY % -2.52% -24.71% -701.89% 120.68% -7.01% -556.50% -
  Horiz. % 1,117.75% 1,090.25% 874.25% -145.25% 702.50% 656.50% 100.00%
NP 12,897 11,928 11,198 10,279 1,652 3,203 1,898 37.59%
  YoY % 8.12% 6.52% 8.94% 522.22% -48.42% 68.76% -
  Horiz. % 679.50% 628.45% 589.99% 541.57% 87.04% 168.76% 100.00%
NP to SH 11,815 10,469 10,340 9,198 451 2,298 1,298 44.45%
  YoY % 12.86% 1.25% 12.42% 1,939.47% -80.37% 77.04% -
  Horiz. % 910.25% 806.55% 796.61% 708.63% 34.75% 177.04% 100.00%
Tax Rate 25.74 % 26.77 % 23.80 % -5.99 % 62.98 % 45.05 % 17.41 % 6.73%
  YoY % -3.85% 12.48% 497.33% -109.51% 39.80% 158.76% -
  Horiz. % 147.85% 153.76% 136.70% -34.41% 361.75% 258.76% 100.00%
Total Cost 1,183,540 1,079,608 974,422 896,308 922,205 895,262 751,710 7.85%
  YoY % 9.63% 10.79% 8.72% -2.81% 3.01% 19.10% -
  Horiz. % 157.45% 143.62% 129.63% 119.24% 122.68% 119.10% 100.00%
Net Worth 254,491 210,919 174,531 154,662 129,405 145,387 140,358 10.42%
  YoY % 20.66% 20.85% 12.85% 19.52% -10.99% 3.58% -
  Horiz. % 181.32% 150.27% 124.35% 110.19% 92.20% 103.58% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 11,036 7,094 5,442 4,733 4,665 - 4,748 15.08%
  YoY % 55.56% 30.35% 14.98% 1.45% 0.00% 0.00% -
  Horiz. % 232.40% 149.39% 114.60% 99.67% 98.25% 0.00% 100.00%
Div Payout % 93.41 % 67.76 % 52.63 % 51.46 % 1,034.48 % - % 365.85 % -20.33%
  YoY % 37.85% 28.75% 2.27% -95.03% 0.00% 0.00% -
  Horiz. % 25.53% 18.52% 14.39% 14.07% 282.76% 0.00% 100.00%
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 254,491 210,919 174,531 154,662 129,405 145,387 140,358 10.42%
  YoY % 20.66% 20.85% 12.85% 19.52% -10.99% 3.58% -
  Horiz. % 181.32% 150.27% 124.35% 110.19% 92.20% 103.58% 100.00%
NOSH 157,658 157,649 157,747 157,770 155,517 157,397 158,292 -0.07%
  YoY % 0.01% -0.06% -0.01% 1.45% -1.19% -0.57% -
  Horiz. % 99.60% 99.59% 99.66% 99.67% 98.25% 99.43% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 1.08 % 1.09 % 1.14 % 1.13 % 0.18 % 0.36 % 0.25 % 27.59%
  YoY % -0.92% -4.39% 0.88% 527.78% -50.00% 44.00% -
  Horiz. % 432.00% 436.00% 456.00% 452.00% 72.00% 144.00% 100.00%
ROE 4.64 % 4.96 % 5.92 % 5.95 % 0.35 % 1.58 % 0.92 % 30.92%
  YoY % -6.45% -16.22% -0.50% 1,600.00% -77.85% 71.74% -
  Horiz. % 504.35% 539.13% 643.48% 646.74% 38.04% 171.74% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 758.88 692.38 624.81 574.63 594.05 570.83 476.09 8.07%
  YoY % 9.60% 10.81% 8.73% -3.27% 4.07% 19.90% -
  Horiz. % 159.40% 145.43% 131.24% 120.70% 124.78% 119.90% 100.00%
EPS 7.49 6.64 6.56 5.83 0.29 1.46 0.82 44.53%
  YoY % 12.80% 1.22% 12.52% 1,910.34% -80.14% 78.05% -
  Horiz. % 913.41% 809.76% 800.00% 710.98% 35.37% 178.05% 100.00%
DPS 7.00 4.50 3.45 3.00 3.00 0.00 3.00 15.15%
  YoY % 55.56% 30.43% 15.00% 0.00% 0.00% 0.00% -
  Horiz. % 233.33% 150.00% 115.00% 100.00% 100.00% 0.00% 100.00%
NAPS 1.6142 1.3379 1.1064 0.9803 0.8321 0.9237 0.8867 10.49%
  YoY % 20.65% 20.92% 12.86% 17.81% -9.92% 4.17% -
  Horiz. % 182.05% 150.89% 124.78% 110.56% 93.84% 104.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 758.88 692.34 625.16 575.03 585.99 569.88 478.00 8.00%
  YoY % 9.61% 10.75% 8.72% -1.87% 2.83% 19.22% -
  Horiz. % 158.76% 144.84% 130.79% 120.30% 122.59% 119.22% 100.00%
EPS 7.49 6.64 6.56 5.83 0.29 1.46 0.82 44.53%
  YoY % 12.80% 1.22% 12.52% 1,910.34% -80.14% 78.05% -
  Horiz. % 913.41% 809.76% 800.00% 710.98% 35.37% 178.05% 100.00%
DPS 7.00 4.50 3.45 3.00 2.96 0.00 3.01 15.09%
  YoY % 55.56% 30.43% 15.00% 1.35% 0.00% 0.00% -
  Horiz. % 232.56% 149.50% 114.62% 99.67% 98.34% 0.00% 100.00%
NAPS 1.6142 1.3378 1.1070 0.9810 0.8208 0.9222 0.8903 10.42%
  YoY % 20.66% 20.85% 12.84% 19.52% -11.00% 3.58% -
  Horiz. % 181.31% 150.26% 124.34% 110.19% 92.19% 103.58% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.1400 1.4600 0.7000 0.6000 0.6000 0.7200 0.6700 -
P/RPS 0.28 0.21 0.11 0.10 0.10 0.13 0.14 12.23%
  YoY % 33.33% 90.91% 10.00% 0.00% -23.08% -7.14% -
  Horiz. % 200.00% 150.00% 78.57% 71.43% 71.43% 92.86% 100.00%
P/EPS 28.56 21.99 10.68 10.29 206.90 49.32 81.71 -16.06%
  YoY % 29.88% 105.90% 3.79% -95.03% 319.51% -39.64% -
  Horiz. % 34.95% 26.91% 13.07% 12.59% 253.21% 60.36% 100.00%
EY 3.50 4.55 9.36 9.72 0.48 2.03 1.22 19.18%
  YoY % -23.08% -51.39% -3.70% 1,925.00% -76.35% 66.39% -
  Horiz. % 286.89% 372.95% 767.21% 796.72% 39.34% 166.39% 100.00%
DY 3.27 3.08 4.93 5.00 5.00 0.00 4.48 -5.11%
  YoY % 6.17% -37.53% -1.40% 0.00% 0.00% 0.00% -
  Horiz. % 72.99% 68.75% 110.04% 111.61% 111.61% 0.00% 100.00%
P/NAPS 1.33 1.09 0.63 0.61 0.72 0.78 0.76 9.77%
  YoY % 22.02% 73.02% 3.28% -15.28% -7.69% 2.63% -
  Horiz. % 175.00% 143.42% 82.89% 80.26% 94.74% 102.63% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 29/11/11 25/11/10 25/11/09 27/11/08 28/11/07 28/11/06 -
Price 2.1700 2.0600 0.9000 0.5300 0.3500 0.7000 0.6700 -
P/RPS 0.29 0.30 0.14 0.09 0.06 0.12 0.14 12.89%
  YoY % -3.33% 114.29% 55.56% 50.00% -50.00% -14.29% -
  Horiz. % 207.14% 214.29% 100.00% 64.29% 42.86% 85.71% 100.00%
P/EPS 28.96 31.02 13.73 9.09 120.69 47.95 81.71 -15.86%
  YoY % -6.64% 125.93% 51.05% -92.47% 151.70% -41.32% -
  Horiz. % 35.44% 37.96% 16.80% 11.12% 147.71% 58.68% 100.00%
EY 3.45 3.22 7.28 11.00 0.83 2.09 1.22 18.90%
  YoY % 7.14% -55.77% -33.82% 1,225.30% -60.29% 71.31% -
  Horiz. % 282.79% 263.93% 596.72% 901.64% 68.03% 171.31% 100.00%
DY 3.23 2.18 3.83 5.66 8.57 0.00 4.48 -5.30%
  YoY % 48.17% -43.08% -32.33% -33.96% 0.00% 0.00% -
  Horiz. % 72.10% 48.66% 85.49% 126.34% 191.29% 0.00% 100.00%
P/NAPS 1.34 1.54 0.81 0.54 0.42 0.76 0.76 9.90%
  YoY % -12.99% 90.12% 50.00% 28.57% -44.74% 0.00% -
  Horiz. % 176.32% 202.63% 106.58% 71.05% 55.26% 100.00% 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.
 


 

250  289  519  1216 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.15+0.015 
 RSAWIT 0.35+0.03 
 XDL 0.160.00 
 HSI-C7K 0.36-0.15 
 HSI-H8K 0.16+0.05 
 TDM 0.315+0.015 
 SUPERMX 1.43+0.12 
 HUBLINE 0.05+0.005 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers