Highlights

[DKSH] YoY Quarter Result on 2006-12-31 [#4]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 27-Feb-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 31-Dec-2006  [#4]
Profit Trend QoQ -     509.63%    YoY -     -31.84%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 880,966 873,194 874,134 757,995 723,705 751,277 628,762 5.78%
  YoY % 0.89% -0.11% 15.32% 4.74% -3.67% 19.49% -
  Horiz. % 140.11% 138.88% 139.02% 120.55% 115.10% 119.49% 100.00%
PBT 12,643 14,642 1,792 12,784 14,631 9,742 5,468 14.98%
  YoY % -13.65% 717.08% -85.98% -12.62% 50.18% 78.16% -
  Horiz. % 231.22% 267.78% 32.77% 233.80% 267.57% 178.16% 100.00%
Tax -3,441 512 96 -2,969 -2,060 -381 -2,222 7.55%
  YoY % -772.07% 433.33% 103.23% -44.13% -440.68% 82.85% -
  Horiz. % 154.86% -23.04% -4.32% 133.62% 92.71% 17.15% 100.00%
NP 9,202 15,154 1,888 9,815 12,571 9,361 3,246 18.95%
  YoY % -39.28% 702.65% -80.76% -21.92% 34.29% 188.39% -
  Horiz. % 283.49% 466.85% 58.16% 302.37% 387.28% 288.39% 100.00%
NP to SH 7,651 13,284 873 7,913 11,609 9,361 3,246 15.35%
  YoY % -42.40% 1,421.65% -88.97% -31.84% 24.01% 188.39% -
  Horiz. % 235.71% 409.24% 26.89% 243.78% 357.64% 288.39% 100.00%
Tax Rate 27.22 % -3.50 % -5.36 % 23.22 % 14.08 % 3.91 % 40.64 % -6.46%
  YoY % 877.71% 34.70% -123.08% 64.91% 260.10% -90.38% -
  Horiz. % 66.98% -8.61% -13.19% 57.14% 34.65% 9.62% 100.00%
Total Cost 871,764 858,040 872,246 748,180 711,134 741,916 625,516 5.68%
  YoY % 1.60% -1.63% 16.58% 5.21% -4.15% 18.61% -
  Horiz. % 139.37% 137.17% 139.44% 119.61% 113.69% 118.61% 100.00%
Net Worth 162,295 144,632 147,902 147,629 148,551 101,539 40,661 25.92%
  YoY % 12.21% -2.21% 0.18% -0.62% 46.30% 149.72% -
  Horiz. % 399.14% 355.70% 363.74% 363.07% 365.33% 249.72% 100.00%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 162,295 144,632 147,902 147,629 148,551 101,539 40,661 25.92%
  YoY % 12.21% -2.21% 0.18% -0.62% 46.30% 149.72% -
  Horiz. % 399.14% 355.70% 363.74% 363.07% 365.33% 249.72% 100.00%
NOSH 157,752 157,637 158,727 157,589 157,730 132,592 82,595 11.38%
  YoY % 0.07% -0.69% 0.72% -0.09% 18.96% 60.53% -
  Horiz. % 190.99% 190.85% 192.17% 190.80% 190.97% 160.53% 100.00%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 1.04 % 1.74 % 0.22 % 1.29 % 1.74 % 1.25 % 0.52 % 12.23%
  YoY % -40.23% 690.91% -82.95% -25.86% 39.20% 140.38% -
  Horiz. % 200.00% 334.62% 42.31% 248.08% 334.62% 240.38% 100.00%
ROE 4.71 % 9.18 % 0.59 % 5.36 % 7.81 % 9.22 % 7.98 % -8.41%
  YoY % -48.69% 1,455.93% -88.99% -31.37% -15.29% 15.54% -
  Horiz. % 59.02% 115.04% 7.39% 67.17% 97.87% 115.54% 100.00%
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 558.45 553.93 550.71 480.99 458.82 566.61 761.26 -5.03%
  YoY % 0.82% 0.58% 14.50% 4.83% -19.02% -25.57% -
  Horiz. % 73.36% 72.76% 72.34% 63.18% 60.27% 74.43% 100.00%
EPS 4.85 8.43 0.55 5.02 7.36 7.06 3.93 3.56%
  YoY % -42.47% 1,432.73% -89.04% -31.79% 4.25% 79.64% -
  Horiz. % 123.41% 214.50% 13.99% 127.74% 187.28% 179.64% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0288 0.9175 0.9318 0.9368 0.9418 0.7658 0.4923 13.06%
  YoY % 12.13% -1.53% -0.53% -0.53% 22.98% 55.56% -
  Horiz. % 208.98% 186.37% 189.27% 190.29% 191.31% 155.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 558.78 553.85 554.45 480.78 459.03 476.52 398.81 5.78%
  YoY % 0.89% -0.11% 15.32% 4.74% -3.67% 19.49% -
  Horiz. % 140.11% 138.88% 139.03% 120.55% 115.10% 119.49% 100.00%
EPS 4.85 8.43 0.55 5.02 7.36 5.94 2.06 15.32%
  YoY % -42.47% 1,432.73% -89.04% -31.79% 23.91% 188.35% -
  Horiz. % 235.44% 409.22% 26.70% 243.69% 357.28% 288.35% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0294 0.9174 0.9381 0.9364 0.9422 0.6440 0.2579 25.92%
  YoY % 12.21% -2.21% 0.18% -0.62% 46.30% 149.71% -
  Horiz. % 399.15% 355.72% 363.75% 363.09% 365.34% 249.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.7200 0.4700 0.6800 0.6500 0.7100 0.7900 0.8700 -
P/RPS 0.13 0.08 0.12 0.14 0.15 0.14 0.11 2.82%
  YoY % 62.50% -33.33% -14.29% -6.67% 7.14% 27.27% -
  Horiz. % 118.18% 72.73% 109.09% 127.27% 136.36% 127.27% 100.00%
P/EPS 14.85 5.58 123.64 12.94 9.65 11.19 22.14 -6.43%
  YoY % 166.13% -95.49% 855.49% 34.09% -13.76% -49.46% -
  Horiz. % 67.07% 25.20% 558.45% 58.45% 43.59% 50.54% 100.00%
EY 6.74 17.93 0.81 7.73 10.37 8.94 4.52 6.88%
  YoY % -62.41% 2,113.58% -89.52% -25.46% 16.00% 97.79% -
  Horiz. % 149.12% 396.68% 17.92% 171.02% 229.42% 197.79% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.70 0.51 0.73 0.69 0.75 1.03 1.77 -14.31%
  YoY % 37.25% -30.14% 5.80% -8.00% -27.18% -41.81% -
  Horiz. % 39.55% 28.81% 41.24% 38.98% 42.37% 58.19% 100.00%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 09/03/10 25/02/09 28/02/08 27/02/07 27/02/06 02/03/05 26/02/04 -
Price 0.6500 0.7700 0.6500 0.6900 0.6500 0.8600 0.9000 -
P/RPS 0.12 0.14 0.12 0.14 0.14 0.15 0.12 -
  YoY % -14.29% 16.67% -14.29% 0.00% -6.67% 25.00% -
  Horiz. % 100.00% 116.67% 100.00% 116.67% 116.67% 125.00% 100.00%
P/EPS 13.40 9.14 118.18 13.74 8.83 12.18 22.90 -8.54%
  YoY % 46.61% -92.27% 760.12% 55.61% -27.50% -46.81% -
  Horiz. % 58.52% 39.91% 516.07% 60.00% 38.56% 53.19% 100.00%
EY 7.46 10.94 0.85 7.28 11.32 8.21 4.37 9.31%
  YoY % -31.81% 1,187.06% -88.32% -35.69% 37.88% 87.87% -
  Horiz. % 170.71% 250.34% 19.45% 166.59% 259.04% 187.87% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.63 0.84 0.70 0.74 0.69 1.12 1.83 -16.27%
  YoY % -25.00% 20.00% -5.41% 7.25% -38.39% -38.80% -
  Horiz. % 34.43% 45.90% 38.25% 40.44% 37.70% 61.20% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS