Highlights

[DKSH] YoY Quarter Result on 2011-12-31 [#4]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 24-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     6.90%    YoY -     7.14%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 1,380,295 1,277,065 1,203,637 1,042,787 987,895 880,966 873,194 7.93%
  YoY % 8.08% 6.10% 15.43% 5.56% 12.14% 0.89% -
  Horiz. % 158.07% 146.25% 137.84% 119.42% 113.14% 100.89% 100.00%
PBT 23,208 131,403 46,685 17,244 17,411 12,643 14,642 7.98%
  YoY % -82.34% 181.47% 170.73% -0.96% 37.71% -13.65% -
  Horiz. % 158.50% 897.44% 318.84% 117.77% 118.91% 86.35% 100.00%
Tax -5,931 -3,087 -4,215 -5,050 -5,537 -3,441 512 -
  YoY % -92.13% 26.76% 16.53% 8.80% -60.91% -772.07% -
  Horiz. % -1,158.40% -602.93% -823.24% -986.33% -1,081.45% -672.07% 100.00%
NP 17,277 128,316 42,470 12,194 11,874 9,202 15,154 2.21%
  YoY % -86.54% 202.13% 248.29% 2.69% 29.04% -39.28% -
  Horiz. % 114.01% 846.75% 280.26% 80.47% 78.36% 60.72% 100.00%
NP to SH 17,277 128,012 41,310 11,191 10,445 7,651 13,284 4.48%
  YoY % -86.50% 209.88% 269.14% 7.14% 36.52% -42.40% -
  Horiz. % 130.06% 963.66% 310.98% 84.24% 78.63% 57.60% 100.00%
Tax Rate 25.56 % 2.35 % 9.03 % 29.29 % 31.80 % 27.22 % -3.50 % -
  YoY % 987.66% -73.98% -69.17% -7.89% 16.83% 877.71% -
  Horiz. % -730.29% -67.14% -258.00% -836.86% -908.57% -777.71% 100.00%
Total Cost 1,363,018 1,148,749 1,161,167 1,030,593 976,021 871,764 858,040 8.01%
  YoY % 18.65% -1.07% 12.67% 5.59% 11.96% 1.60% -
  Horiz. % 158.85% 133.88% 135.33% 120.11% 113.75% 101.60% 100.00%
Net Worth 473,636 449,192 290,860 229,078 184,998 162,295 144,632 21.85%
  YoY % 5.44% 54.44% 26.97% 23.83% 13.99% 12.21% -
  Horiz. % 327.48% 310.58% 201.10% 158.39% 127.91% 112.21% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 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
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 473,636 449,192 290,860 229,078 184,998 162,295 144,632 21.85%
  YoY % 5.44% 54.44% 26.97% 23.83% 13.99% 12.21% -
  Horiz. % 327.48% 310.58% 201.10% 158.39% 127.91% 112.21% 100.00%
NOSH 157,658 157,661 157,681 157,605 157,740 157,752 157,637 0.00%
  YoY % -0.00% -0.01% 0.05% -0.09% -0.01% 0.07% -
  Horiz. % 100.01% 100.01% 100.03% 99.98% 100.07% 100.07% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 1.25 % 10.05 % 3.53 % 1.17 % 1.20 % 1.04 % 1.74 % -5.36%
  YoY % -87.56% 184.70% 201.71% -2.50% 15.38% -40.23% -
  Horiz. % 71.84% 577.59% 202.87% 67.24% 68.97% 59.77% 100.00%
ROE 3.65 % 28.50 % 14.20 % 4.89 % 5.65 % 4.71 % 9.18 % -14.24%
  YoY % -87.19% 100.70% 190.39% -13.45% 19.96% -48.69% -
  Horiz. % 39.76% 310.46% 154.68% 53.27% 61.55% 51.31% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 875.50 810.01 763.33 661.65 626.28 558.45 553.93 7.92%
  YoY % 8.09% 6.12% 15.37% 5.65% 12.15% 0.82% -
  Horiz. % 158.05% 146.23% 137.80% 119.45% 113.06% 100.82% 100.00%
EPS 10.96 81.20 26.20 7.10 6.63 4.85 8.43 4.47%
  YoY % -86.50% 209.92% 269.01% 7.09% 36.70% -42.47% -
  Horiz. % 130.01% 963.23% 310.79% 84.22% 78.65% 57.53% 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 3.0042 2.8491 1.8446 1.4535 1.1728 1.0288 0.9175 21.85%
  YoY % 5.44% 54.46% 26.91% 23.93% 14.00% 12.13% -
  Horiz. % 327.43% 310.53% 201.05% 158.42% 127.83% 112.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 875.50 810.02 763.45 661.42 626.61 558.78 553.85 7.93%
  YoY % 8.08% 6.10% 15.43% 5.56% 12.14% 0.89% -
  Horiz. % 158.08% 146.25% 137.84% 119.42% 113.14% 100.89% 100.00%
EPS 10.96 81.20 26.20 7.10 6.63 4.85 8.43 4.47%
  YoY % -86.50% 209.92% 269.01% 7.09% 36.70% -42.47% -
  Horiz. % 130.01% 963.23% 310.79% 84.22% 78.65% 57.53% 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 3.0042 2.8492 1.8449 1.4530 1.1734 1.0294 0.9174 21.85%
  YoY % 5.44% 54.44% 26.97% 23.83% 13.99% 12.21% -
  Horiz. % 327.47% 310.57% 201.10% 158.38% 127.90% 112.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 5.3800 6.4500 2.2500 1.5600 1.0500 0.7200 0.4700 -
P/RPS 0.61 0.80 0.29 0.24 0.17 0.13 0.08 40.27%
  YoY % -23.75% 175.86% 20.83% 41.18% 30.77% 62.50% -
  Horiz. % 762.50% 1,000.00% 362.50% 300.00% 212.50% 162.50% 100.00%
P/EPS 49.09 7.94 8.59 21.97 15.86 14.85 5.58 43.66%
  YoY % 518.26% -7.57% -60.90% 38.52% 6.80% 166.13% -
  Horiz. % 879.75% 142.29% 153.94% 393.73% 284.23% 266.13% 100.00%
EY 2.04 12.59 11.64 4.55 6.31 6.74 17.93 -30.38%
  YoY % -83.80% 8.16% 155.82% -27.89% -6.38% -62.41% -
  Horiz. % 11.38% 70.22% 64.92% 25.38% 35.19% 37.59% 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 1.79 2.26 1.22 1.07 0.90 0.70 0.51 23.26%
  YoY % -20.80% 85.25% 14.02% 18.89% 28.57% 37.25% -
  Horiz. % 350.98% 443.14% 239.22% 209.80% 176.47% 137.25% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 26/02/14 28/02/13 24/02/12 25/02/11 09/03/10 25/02/09 -
Price 5.9000 7.0000 2.8700 1.8600 0.8100 0.6500 0.7700 -
P/RPS 0.67 0.86 0.38 0.28 0.13 0.12 0.14 29.80%
  YoY % -22.09% 126.32% 35.71% 115.38% 8.33% -14.29% -
  Horiz. % 478.57% 614.29% 271.43% 200.00% 92.86% 85.71% 100.00%
P/EPS 53.84 8.62 10.95 26.19 12.23 13.40 9.14 34.37%
  YoY % 524.59% -21.28% -58.19% 114.15% -8.73% 46.61% -
  Horiz. % 589.06% 94.31% 119.80% 286.54% 133.81% 146.61% 100.00%
EY 1.86 11.60 9.13 3.82 8.17 7.46 10.94 -25.56%
  YoY % -83.97% 27.05% 139.01% -53.24% 9.52% -31.81% -
  Horiz. % 17.00% 106.03% 83.46% 34.92% 74.68% 68.19% 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 1.96 2.46 1.56 1.28 0.69 0.63 0.84 15.16%
  YoY % -20.33% 57.69% 21.87% 85.51% 9.52% -25.00% -
  Horiz. % 233.33% 292.86% 185.71% 152.38% 82.14% 75.00% 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.
 


 

402  228  504  796 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.165-0.01 
 HSI-H6P 0.265-0.04 
 HSI-C7F 0.35+0.02 
 EDUSPEC 0.06+0.005 
 TAWIN-PA 0.055+0.01 
 KNM 0.38+0.005 
 KNM-WB 0.19+0.01 
 PCCS 0.54+0.035 
 DSONIC-WA 0.41-0.02 
 IRIS 0.16+0.005 
Partners & Brokers