Highlights

[DKSH] YoY Quarter Result on 2008-12-31 [#4]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 25-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     2,845.45%    YoY -     1,421.65%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 1,042,787 987,895 880,966 873,194 874,134 757,995 723,705 6.27%
  YoY % 5.56% 12.14% 0.89% -0.11% 15.32% 4.74% -
  Horiz. % 144.09% 136.51% 121.73% 120.66% 120.79% 104.74% 100.00%
PBT 17,244 17,411 12,643 14,642 1,792 12,784 14,631 2.78%
  YoY % -0.96% 37.71% -13.65% 717.08% -85.98% -12.62% -
  Horiz. % 117.86% 119.00% 86.41% 100.08% 12.25% 87.38% 100.00%
Tax -5,050 -5,537 -3,441 512 96 -2,969 -2,060 16.11%
  YoY % 8.80% -60.91% -772.07% 433.33% 103.23% -44.13% -
  Horiz. % 245.15% 268.79% 167.04% -24.85% -4.66% 144.13% 100.00%
NP 12,194 11,874 9,202 15,154 1,888 9,815 12,571 -0.51%
  YoY % 2.69% 29.04% -39.28% 702.65% -80.76% -21.92% -
  Horiz. % 97.00% 94.46% 73.20% 120.55% 15.02% 78.08% 100.00%
NP to SH 11,191 10,445 7,651 13,284 873 7,913 11,609 -0.61%
  YoY % 7.14% 36.52% -42.40% 1,421.65% -88.97% -31.84% -
  Horiz. % 96.40% 89.97% 65.91% 114.43% 7.52% 68.16% 100.00%
Tax Rate 29.29 % 31.80 % 27.22 % -3.50 % -5.36 % 23.22 % 14.08 % 12.98%
  YoY % -7.89% 16.83% 877.71% 34.70% -123.08% 64.91% -
  Horiz. % 208.03% 225.85% 193.32% -24.86% -38.07% 164.91% 100.00%
Total Cost 1,030,593 976,021 871,764 858,040 872,246 748,180 711,134 6.38%
  YoY % 5.59% 11.96% 1.60% -1.63% 16.58% 5.21% -
  Horiz. % 144.92% 137.25% 122.59% 120.66% 122.66% 105.21% 100.00%
Net Worth 229,078 184,998 162,295 144,632 147,902 147,629 148,551 7.48%
  YoY % 23.83% 13.99% 12.21% -2.21% 0.18% -0.62% -
  Horiz. % 154.21% 124.54% 109.25% 97.36% 99.56% 99.38% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 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
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 229,078 184,998 162,295 144,632 147,902 147,629 148,551 7.48%
  YoY % 23.83% 13.99% 12.21% -2.21% 0.18% -0.62% -
  Horiz. % 154.21% 124.54% 109.25% 97.36% 99.56% 99.38% 100.00%
NOSH 157,605 157,740 157,752 157,637 158,727 157,589 157,730 -0.01%
  YoY % -0.09% -0.01% 0.07% -0.69% 0.72% -0.09% -
  Horiz. % 99.92% 100.01% 100.01% 99.94% 100.63% 99.91% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 1.17 % 1.20 % 1.04 % 1.74 % 0.22 % 1.29 % 1.74 % -6.40%
  YoY % -2.50% 15.38% -40.23% 690.91% -82.95% -25.86% -
  Horiz. % 67.24% 68.97% 59.77% 100.00% 12.64% 74.14% 100.00%
ROE 4.89 % 5.65 % 4.71 % 9.18 % 0.59 % 5.36 % 7.81 % -7.50%
  YoY % -13.45% 19.96% -48.69% 1,455.93% -88.99% -31.37% -
  Horiz. % 62.61% 72.34% 60.31% 117.54% 7.55% 68.63% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 661.65 626.28 558.45 553.93 550.71 480.99 458.82 6.29%
  YoY % 5.65% 12.15% 0.82% 0.58% 14.50% 4.83% -
  Horiz. % 144.21% 136.50% 121.71% 120.73% 120.03% 104.83% 100.00%
EPS 7.10 6.63 4.85 8.43 0.55 5.02 7.36 -0.60%
  YoY % 7.09% 36.70% -42.47% 1,432.73% -89.04% -31.79% -
  Horiz. % 96.47% 90.08% 65.90% 114.54% 7.47% 68.21% 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 1.4535 1.1728 1.0288 0.9175 0.9318 0.9368 0.9418 7.50%
  YoY % 23.93% 14.00% 12.13% -1.53% -0.53% -0.53% -
  Horiz. % 154.33% 124.53% 109.24% 97.42% 98.94% 99.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 661.42 626.61 558.78 553.85 554.45 480.78 459.03 6.27%
  YoY % 5.56% 12.14% 0.89% -0.11% 15.32% 4.74% -
  Horiz. % 144.09% 136.51% 121.73% 120.66% 120.79% 104.74% 100.00%
EPS 7.10 6.63 4.85 8.43 0.55 5.02 7.36 -0.60%
  YoY % 7.09% 36.70% -42.47% 1,432.73% -89.04% -31.79% -
  Horiz. % 96.47% 90.08% 65.90% 114.54% 7.47% 68.21% 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 1.4530 1.1734 1.0294 0.9174 0.9381 0.9364 0.9422 7.48%
  YoY % 23.83% 13.99% 12.21% -2.21% 0.18% -0.62% -
  Horiz. % 154.21% 124.54% 109.25% 97.37% 99.56% 99.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.5600 1.0500 0.7200 0.4700 0.6800 0.6500 0.7100 -
P/RPS 0.24 0.17 0.13 0.08 0.12 0.14 0.15 8.14%
  YoY % 41.18% 30.77% 62.50% -33.33% -14.29% -6.67% -
  Horiz. % 160.00% 113.33% 86.67% 53.33% 80.00% 93.33% 100.00%
P/EPS 21.97 15.86 14.85 5.58 123.64 12.94 9.65 14.69%
  YoY % 38.52% 6.80% 166.13% -95.49% 855.49% 34.09% -
  Horiz. % 227.67% 164.35% 153.89% 57.82% 1,281.24% 134.09% 100.00%
EY 4.55 6.31 6.74 17.93 0.81 7.73 10.37 -12.82%
  YoY % -27.89% -6.38% -62.41% 2,113.58% -89.52% -25.46% -
  Horiz. % 43.88% 60.85% 65.00% 172.90% 7.81% 74.54% 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 1.07 0.90 0.70 0.51 0.73 0.69 0.75 6.10%
  YoY % 18.89% 28.57% 37.25% -30.14% 5.80% -8.00% -
  Horiz. % 142.67% 120.00% 93.33% 68.00% 97.33% 92.00% 100.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 24/02/12 25/02/11 09/03/10 25/02/09 28/02/08 27/02/07 27/02/06 -
Price 1.8600 0.8100 0.6500 0.7700 0.6500 0.6900 0.6500 -
P/RPS 0.28 0.13 0.12 0.14 0.12 0.14 0.14 12.24%
  YoY % 115.38% 8.33% -14.29% 16.67% -14.29% 0.00% -
  Horiz. % 200.00% 92.86% 85.71% 100.00% 85.71% 100.00% 100.00%
P/EPS 26.19 12.23 13.40 9.14 118.18 13.74 8.83 19.86%
  YoY % 114.15% -8.73% 46.61% -92.27% 760.12% 55.61% -
  Horiz. % 296.60% 138.51% 151.76% 103.51% 1,338.39% 155.61% 100.00%
EY 3.82 8.17 7.46 10.94 0.85 7.28 11.32 -16.55%
  YoY % -53.24% 9.52% -31.81% 1,187.06% -88.32% -35.69% -
  Horiz. % 33.75% 72.17% 65.90% 96.64% 7.51% 64.31% 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 1.28 0.69 0.63 0.84 0.70 0.74 0.69 10.84%
  YoY % 85.51% 9.52% -25.00% 20.00% -5.41% 7.25% -
  Horiz. % 185.51% 100.00% 91.30% 121.74% 101.45% 107.25% 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.
 


 

162  210  481  1472 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.02 
 ARMADA 0.31+0.005 
 SAPNRG-WA 0.125+0.01 
 MNC 0.100.00 
 KNM 0.39+0.015 
 GPACKET-WB 0.26+0.005 
 KNM-WB 0.19+0.01 
 HIBISCS 1.01+0.055 
 HSI-C7E 0.23-0.065 
 PA 0.055+0.005 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
3. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
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. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
6. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
7. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
8. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
Partners & Brokers