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 - 157,658
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.
 


 

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. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
2. Dayang: Announcement is good for investors Koon Yew Yin's Blog
3. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
4. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
5. 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
6. 5 Mistakes that Most New Investors Make in Stock Investing - Ian Tai Good Articles to Share
7. Lay Hong to be the best performing stock in 2H19 Herbert
8. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
Partners & Brokers