Highlights

[DKSH] YoY Quarter Result on 2010-03-31 [#1]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 21-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -67.74%    YoY -     173.92%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,243,540 1,123,702 1,071,312 942,942 900,622 907,621 788,556 7.88%
  YoY % 10.66% 4.89% 13.61% 4.70% -0.77% 15.10% -
  Horiz. % 157.70% 142.50% 135.86% 119.58% 114.21% 115.10% 100.00%
PBT 14,657 16,461 15,937 5,549 2,985 -9,532 47 160.18%
  YoY % -10.96% 3.29% 187.20% 85.90% 131.32% -20,380.85% -
  Horiz. % 31,185.11% 35,023.40% 33,908.51% 11,806.38% 6,351.06% -20,280.85% 100.00%
Tax -1,890 -4,744 -4,288 -2,337 -1,593 -1,687 -1,011 10.98%
  YoY % 60.16% -10.63% -83.48% -46.70% 5.57% -66.86% -
  Horiz. % 186.94% 469.24% 424.13% 231.16% 157.57% 166.86% 100.00%
NP 12,767 11,717 11,649 3,212 1,392 -11,219 -964 -
  YoY % 8.96% 0.58% 262.67% 130.75% 112.41% -1,063.80% -
  Horiz. % -1,324.38% -1,215.46% -1,208.40% -333.20% -144.40% 1,163.80% 100.00%
NP to SH 11,705 10,955 10,615 2,468 901 -12,097 -1,603 -
  YoY % 6.85% 3.20% 330.11% 173.92% 107.45% -654.65% -
  Horiz. % -730.19% -683.41% -662.20% -153.96% -56.21% 754.65% 100.00%
Tax Rate 12.89 % 28.82 % 26.91 % 42.12 % 53.37 % - % 2,151.06 % -57.35%
  YoY % -55.27% 7.10% -36.11% -21.08% 0.00% 0.00% -
  Horiz. % 0.60% 1.34% 1.25% 1.96% 2.48% 0.00% 100.00%
Total Cost 1,230,773 1,111,985 1,059,663 939,730 899,230 918,840 789,520 7.67%
  YoY % 10.68% 4.94% 12.76% 4.50% -2.13% 16.38% -
  Horiz. % 155.89% 140.84% 134.22% 119.03% 113.90% 116.38% 100.00%
Net Worth 302,657 240,034 195,728 163,689 145,740 134,864 146,438 12.85%
  YoY % 26.09% 22.64% 19.57% 12.32% 8.06% -7.90% -
  Horiz. % 206.68% 163.91% 133.66% 111.78% 99.52% 92.10% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 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
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 302,657 240,034 195,728 163,689 145,740 134,864 146,438 12.85%
  YoY % 26.09% 22.64% 19.57% 12.32% 8.06% -7.90% -
  Horiz. % 206.68% 163.91% 133.66% 111.78% 99.52% 92.10% 100.00%
NOSH 157,749 157,658 157,769 157,197 158,070 157,718 157,156 0.06%
  YoY % 0.06% -0.07% 0.36% -0.55% 0.22% 0.36% -
  Horiz. % 100.38% 100.32% 100.39% 100.03% 100.58% 100.36% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 1.03 % 1.04 % 1.09 % 0.34 % 0.15 % -1.24 % -0.12 % -
  YoY % -0.96% -4.59% 220.59% 126.67% 112.10% -933.33% -
  Horiz. % -858.33% -866.67% -908.33% -283.33% -125.00% 1,033.33% 100.00%
ROE 3.87 % 4.56 % 5.42 % 1.51 % 0.62 % -8.97 % -1.09 % -
  YoY % -15.13% -15.87% 258.94% 143.55% 106.91% -722.94% -
  Horiz. % -355.05% -418.35% -497.25% -138.53% -56.88% 822.94% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 788.30 712.75 679.04 599.85 569.76 575.47 501.76 7.81%
  YoY % 10.60% 4.96% 13.20% 5.28% -0.99% 14.69% -
  Horiz. % 157.11% 142.05% 135.33% 119.55% 113.55% 114.69% 100.00%
EPS 7.42 6.95 6.73 1.57 0.57 -7.67 -1.02 -
  YoY % 6.76% 3.27% 328.66% 175.44% 107.43% -651.96% -
  Horiz. % -727.45% -681.37% -659.80% -153.92% -55.88% 751.96% 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 1.9186 1.5225 1.2406 1.0413 0.9220 0.8551 0.9318 12.78%
  YoY % 26.02% 22.72% 19.14% 12.94% 7.82% -8.23% -
  Horiz. % 205.90% 163.39% 133.14% 111.75% 98.95% 91.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 788.76 712.75 679.52 598.09 571.25 575.69 500.17 7.88%
  YoY % 10.66% 4.89% 13.62% 4.70% -0.77% 15.10% -
  Horiz. % 157.70% 142.50% 135.86% 119.58% 114.21% 115.10% 100.00%
EPS 7.42 6.95 6.73 1.57 0.57 -7.67 -1.02 -
  YoY % 6.76% 3.27% 328.66% 175.44% 107.43% -651.96% -
  Horiz. % -727.45% -681.37% -659.80% -153.92% -55.88% 751.96% 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 1.9197 1.5225 1.2415 1.0383 0.9244 0.8554 0.9288 12.85%
  YoY % 26.09% 22.63% 19.57% 12.32% 8.07% -7.90% -
  Horiz. % 206.69% 163.92% 133.67% 111.79% 99.53% 92.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 3.2500 1.9500 0.9500 0.6900 0.5000 0.6500 0.7300 -
P/RPS 0.41 0.27 0.14 0.12 0.09 0.11 0.15 18.23%
  YoY % 51.85% 92.86% 16.67% 33.33% -18.18% -26.67% -
  Horiz. % 273.33% 180.00% 93.33% 80.00% 60.00% 73.33% 100.00%
P/EPS 43.80 28.06 14.12 43.95 87.72 -8.47 -71.57 -
  YoY % 56.09% 98.73% -67.87% -49.90% 1,135.66% 88.17% -
  Horiz. % -61.20% -39.21% -19.73% -61.41% -122.57% 11.83% 100.00%
EY 2.28 3.56 7.08 2.28 1.14 -11.80 -1.40 -
  YoY % -35.96% -49.72% 210.53% 100.00% 109.66% -742.86% -
  Horiz. % -162.86% -254.29% -505.71% -162.86% -81.43% 842.86% 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 1.69 1.28 0.77 0.66 0.54 0.76 0.78 13.74%
  YoY % 32.03% 66.23% 16.67% 22.22% -28.95% -2.56% -
  Horiz. % 216.67% 164.10% 98.72% 84.62% 69.23% 97.44% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 25/05/12 19/05/11 21/05/10 27/05/09 29/05/08 22/05/07 -
Price 5.4400 1.9100 1.2500 0.7500 0.6500 0.6500 0.7000 -
P/RPS 0.69 0.27 0.18 0.13 0.11 0.11 0.14 30.42%
  YoY % 155.56% 50.00% 38.46% 18.18% 0.00% -21.43% -
  Horiz. % 492.86% 192.86% 128.57% 92.86% 78.57% 78.57% 100.00%
P/EPS 73.32 27.49 18.58 47.77 114.04 -8.47 -68.63 -
  YoY % 166.72% 47.95% -61.11% -58.11% 1,446.40% 87.66% -
  Horiz. % -106.83% -40.06% -27.07% -69.61% -166.17% 12.34% 100.00%
EY 1.36 3.64 5.38 2.09 0.88 -11.80 -1.46 -
  YoY % -62.64% -32.34% 157.42% 137.50% 107.46% -708.22% -
  Horiz. % -93.15% -249.32% -368.49% -143.15% -60.27% 808.22% 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 2.84 1.25 1.01 0.72 0.70 0.76 0.75 24.82%
  YoY % 127.20% 23.76% 40.28% 2.86% -7.89% 1.33% -
  Horiz. % 378.67% 166.67% 134.67% 96.00% 93.33% 101.33% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 
Partners & Brokers