Highlights

[DKSH] YoY Quarter Result on 2010-12-31 [#4]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     1.02%    YoY -     36.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 1,277,065 1,203,637 1,042,787 987,895 880,966 873,194 874,134 6.52%
  YoY % 6.10% 15.43% 5.56% 12.14% 0.89% -0.11% -
  Horiz. % 146.09% 137.69% 119.29% 113.01% 100.78% 99.89% 100.00%
PBT 131,403 46,685 17,244 17,411 12,643 14,642 1,792 104.45%
  YoY % 181.47% 170.73% -0.96% 37.71% -13.65% 717.08% -
  Horiz. % 7,332.76% 2,605.19% 962.28% 971.60% 705.52% 817.08% 100.00%
Tax -3,087 -4,215 -5,050 -5,537 -3,441 512 96 -
  YoY % 26.76% 16.53% 8.80% -60.91% -772.07% 433.33% -
  Horiz. % -3,215.62% -4,390.62% -5,260.42% -5,767.71% -3,584.38% 533.33% 100.00%
NP 128,316 42,470 12,194 11,874 9,202 15,154 1,888 101.88%
  YoY % 202.13% 248.29% 2.69% 29.04% -39.28% 702.65% -
  Horiz. % 6,796.40% 2,249.47% 645.87% 628.92% 487.39% 802.65% 100.00%
NP to SH 128,012 41,310 11,191 10,445 7,651 13,284 873 129.46%
  YoY % 209.88% 269.14% 7.14% 36.52% -42.40% 1,421.65% -
  Horiz. % 14,663.46% 4,731.96% 1,281.90% 1,196.45% 876.40% 1,521.65% 100.00%
Tax Rate 2.35 % 9.03 % 29.29 % 31.80 % 27.22 % -3.50 % -5.36 % -
  YoY % -73.98% -69.17% -7.89% 16.83% 877.71% 34.70% -
  Horiz. % -43.84% -168.47% -546.46% -593.28% -507.84% 65.30% 100.00%
Total Cost 1,148,749 1,161,167 1,030,593 976,021 871,764 858,040 872,246 4.69%
  YoY % -1.07% 12.67% 5.59% 11.96% 1.60% -1.63% -
  Horiz. % 131.70% 133.12% 118.15% 111.90% 99.94% 98.37% 100.00%
Net Worth 449,192 290,860 229,078 184,998 162,295 144,632 147,902 20.32%
  YoY % 54.44% 26.97% 23.83% 13.99% 12.21% -2.21% -
  Horiz. % 303.71% 196.66% 154.89% 125.08% 109.73% 97.79% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 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
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 449,192 290,860 229,078 184,998 162,295 144,632 147,902 20.32%
  YoY % 54.44% 26.97% 23.83% 13.99% 12.21% -2.21% -
  Horiz. % 303.71% 196.66% 154.89% 125.08% 109.73% 97.79% 100.00%
NOSH 157,661 157,681 157,605 157,740 157,752 157,637 158,727 -0.11%
  YoY % -0.01% 0.05% -0.09% -0.01% 0.07% -0.69% -
  Horiz. % 99.33% 99.34% 99.29% 99.38% 99.39% 99.31% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 10.05 % 3.53 % 1.17 % 1.20 % 1.04 % 1.74 % 0.22 % 88.96%
  YoY % 184.70% 201.71% -2.50% 15.38% -40.23% 690.91% -
  Horiz. % 4,568.18% 1,604.55% 531.82% 545.45% 472.73% 790.91% 100.00%
ROE 28.50 % 14.20 % 4.89 % 5.65 % 4.71 % 9.18 % 0.59 % 90.73%
  YoY % 100.70% 190.39% -13.45% 19.96% -48.69% 1,455.93% -
  Horiz. % 4,830.51% 2,406.78% 828.81% 957.63% 798.31% 1,555.93% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 810.01 763.33 661.65 626.28 558.45 553.93 550.71 6.64%
  YoY % 6.12% 15.37% 5.65% 12.15% 0.82% 0.58% -
  Horiz. % 147.08% 138.61% 120.14% 113.72% 101.41% 100.58% 100.00%
EPS 81.20 26.20 7.10 6.63 4.85 8.43 0.55 129.72%
  YoY % 209.92% 269.01% 7.09% 36.70% -42.47% 1,432.73% -
  Horiz. % 14,763.63% 4,763.64% 1,290.91% 1,205.45% 881.82% 1,532.73% 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 2.8491 1.8446 1.4535 1.1728 1.0288 0.9175 0.9318 20.45%
  YoY % 54.46% 26.91% 23.93% 14.00% 12.13% -1.53% -
  Horiz. % 305.76% 197.96% 155.99% 125.86% 110.41% 98.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,650
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 810.02 763.45 661.42 626.61 558.78 553.85 554.45 6.52%
  YoY % 6.10% 15.43% 5.56% 12.14% 0.89% -0.11% -
  Horiz. % 146.09% 137.70% 119.29% 113.01% 100.78% 99.89% 100.00%
EPS 81.20 26.20 7.10 6.63 4.85 8.43 0.55 129.72%
  YoY % 209.92% 269.01% 7.09% 36.70% -42.47% 1,432.73% -
  Horiz. % 14,763.63% 4,763.64% 1,290.91% 1,205.45% 881.82% 1,532.73% 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 2.8492 1.8449 1.4530 1.1734 1.0294 0.9174 0.9381 20.32%
  YoY % 54.44% 26.97% 23.83% 13.99% 12.21% -2.21% -
  Horiz. % 303.72% 196.66% 154.89% 125.08% 109.73% 97.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 6.4500 2.2500 1.5600 1.0500 0.7200 0.4700 0.6800 -
P/RPS 0.80 0.29 0.24 0.17 0.13 0.08 0.12 37.15%
  YoY % 175.86% 20.83% 41.18% 30.77% 62.50% -33.33% -
  Horiz. % 666.67% 241.67% 200.00% 141.67% 108.33% 66.67% 100.00%
P/EPS 7.94 8.59 21.97 15.86 14.85 5.58 123.64 -36.69%
  YoY % -7.57% -60.90% 38.52% 6.80% 166.13% -95.49% -
  Horiz. % 6.42% 6.95% 17.77% 12.83% 12.01% 4.51% 100.00%
EY 12.59 11.64 4.55 6.31 6.74 17.93 0.81 57.91%
  YoY % 8.16% 155.82% -27.89% -6.38% -62.41% 2,113.58% -
  Horiz. % 1,554.32% 1,437.04% 561.73% 779.01% 832.10% 2,213.58% 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 2.26 1.22 1.07 0.90 0.70 0.51 0.73 20.70%
  YoY % 85.25% 14.02% 18.89% 28.57% 37.25% -30.14% -
  Horiz. % 309.59% 167.12% 146.58% 123.29% 95.89% 69.86% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 28/02/13 24/02/12 25/02/11 09/03/10 25/02/09 28/02/08 -
Price 7.0000 2.8700 1.8600 0.8100 0.6500 0.7700 0.6500 -
P/RPS 0.86 0.38 0.28 0.13 0.12 0.14 0.12 38.81%
  YoY % 126.32% 35.71% 115.38% 8.33% -14.29% 16.67% -
  Horiz. % 716.67% 316.67% 233.33% 108.33% 100.00% 116.67% 100.00%
P/EPS 8.62 10.95 26.19 12.23 13.40 9.14 118.18 -35.34%
  YoY % -21.28% -58.19% 114.15% -8.73% 46.61% -92.27% -
  Horiz. % 7.29% 9.27% 22.16% 10.35% 11.34% 7.73% 100.00%
EY 11.60 9.13 3.82 8.17 7.46 10.94 0.85 54.53%
  YoY % 27.05% 139.01% -53.24% 9.52% -31.81% 1,187.06% -
  Horiz. % 1,364.71% 1,074.12% 449.41% 961.18% 877.65% 1,287.06% 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 2.46 1.56 1.28 0.69 0.63 0.84 0.70 23.28%
  YoY % 57.69% 21.87% 85.51% 9.52% -25.00% 20.00% -
  Horiz. % 351.43% 222.86% 182.86% 98.57% 90.00% 120.00% 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.
 


FEATURED EVENT
 

468  344  494  548 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3250.00 
 ARMADA 0.205-0.02 
 IWCITY 0.59+0.105 
 HSI-H4Y 0.1650.00 
 SEACERA 0.355+0.025 
 HSI-C3W 0.44+0.03 
 SAPNRG-WA 0.1050.00 
 HIBISCS 1.06-0.02 
 JAG 0.0550.00 
 DAYANG 0.79-0.07 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers