Highlights

[DKSH] YoY Quarter Result on 2010-09-30 [#3]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 25-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     122.41%    YoY -     12.42%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 1,287,870 1,196,437 1,091,536 985,620 906,587 923,857 898,465 6.18%
  YoY % 7.64% 9.61% 10.75% 8.72% -1.87% 2.83% -
  Horiz. % 143.34% 133.16% 121.49% 109.70% 100.90% 102.83% 100.00%
PBT 21,669 17,368 16,289 14,695 9,698 4,462 5,829 24.44%
  YoY % 24.76% 6.62% 10.85% 51.53% 117.35% -23.45% -
  Horiz. % 371.74% 297.96% 279.45% 252.10% 166.38% 76.55% 100.00%
Tax -3,360 -4,471 -4,361 -3,497 581 -2,810 -2,626 4.19%
  YoY % 24.85% -2.52% -24.71% -701.89% 120.68% -7.01% -
  Horiz. % 127.95% 170.26% 166.07% 133.17% -22.12% 107.01% 100.00%
NP 18,309 12,897 11,928 11,198 10,279 1,652 3,203 33.68%
  YoY % 41.96% 8.12% 6.52% 8.94% 522.22% -48.42% -
  Horiz. % 571.62% 402.65% 372.40% 349.61% 320.92% 51.58% 100.00%
NP to SH 17,276 11,815 10,469 10,340 9,198 451 2,298 39.92%
  YoY % 46.22% 12.86% 1.25% 12.42% 1,939.47% -80.37% -
  Horiz. % 751.78% 514.14% 455.57% 449.96% 400.26% 19.63% 100.00%
Tax Rate 15.51 % 25.74 % 26.77 % 23.80 % -5.99 % 62.98 % 45.05 % -16.27%
  YoY % -39.74% -3.85% 12.48% 497.33% -109.51% 39.80% -
  Horiz. % 34.43% 57.14% 59.42% 52.83% -13.30% 139.80% 100.00%
Total Cost 1,269,561 1,183,540 1,079,608 974,422 896,308 922,205 895,262 5.99%
  YoY % 7.27% 9.63% 10.79% 8.72% -2.81% 3.01% -
  Horiz. % 141.81% 132.20% 120.59% 108.84% 100.12% 103.01% 100.00%
Net Worth 319,416 254,491 210,919 174,531 154,662 129,405 145,387 14.00%
  YoY % 25.51% 20.66% 20.85% 12.85% 19.52% -10.99% -
  Horiz. % 219.70% 175.04% 145.07% 120.05% 106.38% 89.01% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - 11,036 7,094 5,442 4,733 4,665 - -
  YoY % 0.00% 55.56% 30.35% 14.98% 1.45% 0.00% -
  Horiz. % 0.00% 236.55% 152.06% 116.65% 101.45% 100.00% -
Div Payout % - % 93.41 % 67.76 % 52.63 % 51.46 % 1,034.48 % - % -
  YoY % 0.00% 37.85% 28.75% 2.27% -95.03% 0.00% -
  Horiz. % 0.00% 9.03% 6.55% 5.09% 4.97% 100.00% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 319,416 254,491 210,919 174,531 154,662 129,405 145,387 14.00%
  YoY % 25.51% 20.66% 20.85% 12.85% 19.52% -10.99% -
  Horiz. % 219.70% 175.04% 145.07% 120.05% 106.38% 89.01% 100.00%
NOSH 157,627 157,658 157,649 157,747 157,770 155,517 157,397 0.02%
  YoY % -0.02% 0.01% -0.06% -0.01% 1.45% -1.19% -
  Horiz. % 100.15% 100.17% 100.16% 100.22% 100.24% 98.81% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 1.42 % 1.08 % 1.09 % 1.14 % 1.13 % 0.18 % 0.36 % 25.67%
  YoY % 31.48% -0.92% -4.39% 0.88% 527.78% -50.00% -
  Horiz. % 394.44% 300.00% 302.78% 316.67% 313.89% 50.00% 100.00%
ROE 5.41 % 4.64 % 4.96 % 5.92 % 5.95 % 0.35 % 1.58 % 22.75%
  YoY % 16.59% -6.45% -16.22% -0.50% 1,600.00% -77.85% -
  Horiz. % 342.41% 293.67% 313.92% 374.68% 376.58% 22.15% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 817.03 758.88 692.38 624.81 574.63 594.05 570.83 6.15%
  YoY % 7.66% 9.60% 10.81% 8.73% -3.27% 4.07% -
  Horiz. % 143.13% 132.94% 121.29% 109.46% 100.67% 104.07% 100.00%
EPS 10.96 7.49 6.64 6.56 5.83 0.29 1.46 39.89%
  YoY % 46.33% 12.80% 1.22% 12.52% 1,910.34% -80.14% -
  Horiz. % 750.68% 513.01% 454.79% 449.32% 399.32% 19.86% 100.00%
DPS 0.00 7.00 4.50 3.45 3.00 3.00 0.00 -
  YoY % 0.00% 55.56% 30.43% 15.00% 0.00% 0.00% -
  Horiz. % 0.00% 233.33% 150.00% 115.00% 100.00% 100.00% -
NAPS 2.0264 1.6142 1.3379 1.1064 0.9803 0.8321 0.9237 13.98%
  YoY % 25.54% 20.65% 20.92% 12.86% 17.81% -9.92% -
  Horiz. % 219.38% 174.75% 144.84% 119.78% 106.13% 90.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 816.88 758.88 692.34 625.16 575.03 585.99 569.88 6.18%
  YoY % 7.64% 9.61% 10.75% 8.72% -1.87% 2.83% -
  Horiz. % 143.34% 133.16% 121.49% 109.70% 100.90% 102.83% 100.00%
EPS 10.96 7.49 6.64 6.56 5.83 0.29 1.46 39.89%
  YoY % 46.33% 12.80% 1.22% 12.52% 1,910.34% -80.14% -
  Horiz. % 750.68% 513.01% 454.79% 449.32% 399.32% 19.86% 100.00%
DPS 0.00 7.00 4.50 3.45 3.00 2.96 0.00 -
  YoY % 0.00% 55.56% 30.43% 15.00% 1.35% 0.00% -
  Horiz. % 0.00% 236.49% 152.03% 116.55% 101.35% 100.00% -
NAPS 2.0260 1.6142 1.3378 1.1070 0.9810 0.8208 0.9222 14.00%
  YoY % 25.51% 20.66% 20.85% 12.84% 19.52% -11.00% -
  Horiz. % 219.69% 175.04% 145.07% 120.04% 106.38% 89.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 5.9000 2.1400 1.4600 0.7000 0.6000 0.6000 0.7200 -
P/RPS 0.72 0.28 0.21 0.11 0.10 0.10 0.13 32.98%
  YoY % 157.14% 33.33% 90.91% 10.00% 0.00% -23.08% -
  Horiz. % 553.85% 215.38% 161.54% 84.62% 76.92% 76.92% 100.00%
P/EPS 53.83 28.56 21.99 10.68 10.29 206.90 49.32 1.47%
  YoY % 88.48% 29.88% 105.90% 3.79% -95.03% 319.51% -
  Horiz. % 109.14% 57.91% 44.59% 21.65% 20.86% 419.51% 100.00%
EY 1.86 3.50 4.55 9.36 9.72 0.48 2.03 -1.45%
  YoY % -46.86% -23.08% -51.39% -3.70% 1,925.00% -76.35% -
  Horiz. % 91.63% 172.41% 224.14% 461.08% 478.82% 23.65% 100.00%
DY 0.00 3.27 3.08 4.93 5.00 5.00 0.00 -
  YoY % 0.00% 6.17% -37.53% -1.40% 0.00% 0.00% -
  Horiz. % 0.00% 65.40% 61.60% 98.60% 100.00% 100.00% -
P/NAPS 2.91 1.33 1.09 0.63 0.61 0.72 0.78 24.51%
  YoY % 118.80% 22.02% 73.02% 3.28% -15.28% -7.69% -
  Horiz. % 373.08% 170.51% 139.74% 80.77% 78.21% 92.31% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/13 23/11/12 29/11/11 25/11/10 25/11/09 27/11/08 28/11/07 -
Price 6.4200 2.1700 2.0600 0.9000 0.5300 0.3500 0.7000 -
P/RPS 0.79 0.29 0.30 0.14 0.09 0.06 0.12 36.86%
  YoY % 172.41% -3.33% 114.29% 55.56% 50.00% -50.00% -
  Horiz. % 658.33% 241.67% 250.00% 116.67% 75.00% 50.00% 100.00%
P/EPS 58.58 28.96 31.02 13.73 9.09 120.69 47.95 3.39%
  YoY % 102.28% -6.64% 125.93% 51.05% -92.47% 151.70% -
  Horiz. % 122.17% 60.40% 64.69% 28.63% 18.96% 251.70% 100.00%
EY 1.71 3.45 3.22 7.28 11.00 0.83 2.09 -3.29%
  YoY % -50.43% 7.14% -55.77% -33.82% 1,225.30% -60.29% -
  Horiz. % 81.82% 165.07% 154.07% 348.33% 526.32% 39.71% 100.00%
DY 0.00 3.23 2.18 3.83 5.66 8.57 0.00 -
  YoY % 0.00% 48.17% -43.08% -32.33% -33.96% 0.00% -
  Horiz. % 0.00% 37.69% 25.44% 44.69% 66.04% 100.00% -
P/NAPS 3.17 1.34 1.54 0.81 0.54 0.42 0.76 26.85%
  YoY % 136.57% -12.99% 90.12% 50.00% 28.57% -44.74% -
  Horiz. % 417.11% 176.32% 202.63% 106.58% 71.05% 55.26% 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.
 


 

453  209  531  786 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.305+0.03 
 ISTONE 0.20+0.025 
 SAPNRG 0.28+0.01 
 GPACKET-WB 0.2550.00 
 VSOLAR 0.10-0.005 
 HSI-H8E 0.24-0.025 
 PWORTH 0.045-0.005 
 MNC 0.10+0.005 
 HSI-H8B 0.265-0.035 
 OCK-WA 0.13+0.015 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang: Announcement is good for investors Koon Yew Yin's Blog
3. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
4. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
5. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
6. 9月第二周,大市不错!这6支股下周如何?By投资有理 投资有理·于你
7. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
8. 步入正轨反守为攻的通源工业 Tguan 步入正轨反守为攻的通源工业 Tguan
Partners & Brokers