Highlights

[DKSH] YoY TTM Result on 2007-06-30 [#2]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 29-Aug-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 30-Jun-2007  [#2]
Profit Trend QoQ -     35.05%    YoY -     -38.82%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 3,681,648 3,569,176 3,598,134 3,110,771 2,933,282 3,031,828 2,533,439 6.42%
  YoY % 3.15% -0.80% 15.67% 6.05% -3.25% 19.67% -
  Horiz. % 145.32% 140.88% 142.03% 122.79% 115.78% 119.67% 100.00%
PBT 35,791 27,782 -1,772 18,056 20,707 23,524 12,148 19.72%
  YoY % 28.83% 1,667.83% -109.81% -12.80% -11.98% 93.65% -
  Horiz. % 294.62% 228.70% -14.59% 148.63% 170.46% 193.65% 100.00%
Tax -7,409 -5,298 -4,204 -6,428 -5,716 -6,299 -3,315 14.34%
  YoY % -39.85% -26.02% 34.60% -12.46% 9.26% -90.02% -
  Horiz. % 223.50% 159.82% 126.82% 193.91% 172.43% 190.02% 100.00%
NP 28,382 22,484 -5,976 11,628 14,991 17,225 8,833 21.46%
  YoY % 26.23% 476.24% -151.39% -22.43% -12.97% 95.01% -
  Horiz. % 321.32% 254.55% -67.66% 131.64% 169.72% 195.01% 100.00%
NP to SH 23,966 18,172 -9,508 7,486 12,236 16,814 8,833 18.09%
  YoY % 31.88% 291.12% -227.01% -38.82% -27.23% 90.35% -
  Horiz. % 271.32% 205.73% -107.64% 84.75% 138.53% 190.35% 100.00%
Tax Rate 20.70 % 19.07 % - % 35.60 % 27.60 % 26.78 % 27.29 % -4.50%
  YoY % 8.55% 0.00% 0.00% 28.99% 3.06% -1.87% -
  Horiz. % 75.85% 69.88% 0.00% 130.45% 101.14% 98.13% 100.00%
Total Cost 3,653,266 3,546,692 3,604,110 3,099,143 2,918,291 3,014,603 2,524,606 6.35%
  YoY % 3.00% -1.59% 16.29% 6.20% -3.19% 19.41% -
  Horiz. % 144.71% 140.48% 142.76% 122.76% 115.59% 119.41% 100.00%
Net Worth 164,104 156,594 130,430 138,637 138,465 126,370 42,977 25.01%
  YoY % 4.80% 20.06% -5.92% 0.12% 9.57% 194.04% -
  Horiz. % 381.84% 364.36% 303.49% 322.58% 322.18% 294.04% 100.00%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 10,173 9,401 9,440 9,323 3,154 1,574 829 51.81%
  YoY % 8.21% -0.42% 1.26% 195.57% 100.30% 89.75% -
  Horiz. % 1,225.70% 1,132.68% 1,137.45% 1,123.35% 380.07% 189.75% 100.00%
Div Payout % 42.45 % 51.73 % - % 124.55 % 25.78 % 9.37 % 9.40 % 28.55%
  YoY % -17.94% 0.00% 0.00% 383.13% 175.13% -0.32% -
  Horiz. % 451.60% 550.32% 0.00% 1,325.00% 274.26% 99.68% 100.00%
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 164,104 156,594 130,430 138,637 138,465 126,370 42,977 25.01%
  YoY % 4.80% 20.06% -5.92% 0.12% 9.57% 194.04% -
  Horiz. % 381.84% 364.36% 303.49% 322.58% 322.18% 294.04% 100.00%
NOSH 157,687 157,857 157,297 152,500 157,633 157,490 82,999 11.28%
  YoY % -0.11% 0.36% 3.15% -3.26% 0.09% 89.75% -
  Horiz. % 189.98% 190.19% 189.51% 183.73% 189.92% 189.75% 100.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 0.77 % 0.63 % -0.17 % 0.37 % 0.51 % 0.57 % 0.35 % 14.04%
  YoY % 22.22% 470.59% -145.95% -27.45% -10.53% 62.86% -
  Horiz. % 220.00% 180.00% -48.57% 105.71% 145.71% 162.86% 100.00%
ROE 14.60 % 11.60 % -7.29 % 5.40 % 8.84 % 13.31 % 20.55 % -5.54%
  YoY % 25.86% 259.12% -235.00% -38.91% -33.58% -35.23% -
  Horiz. % 71.05% 56.45% -35.47% 26.28% 43.02% 64.77% 100.00%
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 2,334.78 2,261.02 2,287.47 2,039.85 1,860.82 1,925.09 3,052.34 -4.37%
  YoY % 3.26% -1.16% 12.14% 9.62% -3.34% -36.93% -
  Horiz. % 76.49% 74.07% 74.94% 66.83% 60.96% 63.07% 100.00%
EPS 15.20 11.51 -6.04 4.91 7.76 10.68 10.64 6.12%
  YoY % 32.06% 290.56% -223.01% -36.73% -27.34% 0.38% -
  Horiz. % 142.86% 108.18% -56.77% 46.15% 72.93% 100.38% 100.00%
DPS 6.45 6.00 6.00 6.11 2.00 1.00 1.00 36.42%
  YoY % 7.50% 0.00% -1.80% 205.50% 100.00% 0.00% -
  Horiz. % 645.00% 600.00% 600.00% 611.00% 200.00% 100.00% 100.00%
NAPS 1.0407 0.9920 0.8292 0.9091 0.8784 0.8024 0.5178 12.33%
  YoY % 4.91% 19.63% -8.79% 3.49% 9.47% 54.96% -
  Horiz. % 200.98% 191.58% 160.14% 175.57% 169.64% 154.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 2,335.21 2,263.87 2,282.24 1,973.11 1,860.53 1,923.04 1,606.92 6.42%
  YoY % 3.15% -0.80% 15.67% 6.05% -3.25% 19.67% -
  Horiz. % 145.32% 140.88% 142.03% 122.79% 115.78% 119.67% 100.00%
EPS 15.20 11.53 -6.03 4.75 7.76 10.66 5.60 18.10%
  YoY % 31.83% 291.21% -226.95% -38.79% -27.20% 90.36% -
  Horiz. % 271.43% 205.89% -107.68% 84.82% 138.57% 190.36% 100.00%
DPS 6.45 5.96 5.99 5.91 2.00 1.00 0.53 51.63%
  YoY % 8.22% -0.50% 1.35% 195.50% 100.00% 88.68% -
  Horiz. % 1,216.98% 1,124.53% 1,130.19% 1,115.09% 377.36% 188.68% 100.00%
NAPS 1.0409 0.9933 0.8273 0.8794 0.8783 0.8015 0.2726 25.01%
  YoY % 4.79% 20.07% -5.92% 0.13% 9.58% 194.02% -
  Horiz. % 381.84% 364.38% 303.48% 322.60% 322.19% 294.02% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.9000 0.6900 0.5200 0.9000 0.6700 0.8000 0.9000 -
P/RPS 0.04 0.03 0.02 0.04 0.04 0.04 0.03 4.91%
  YoY % 33.33% 50.00% -50.00% 0.00% 0.00% 33.33% -
  Horiz. % 133.33% 100.00% 66.67% 133.33% 133.33% 133.33% 100.00%
P/EPS 5.92 5.99 -8.60 18.33 8.63 7.49 8.46 -5.77%
  YoY % -1.17% 169.65% -146.92% 112.40% 15.22% -11.47% -
  Horiz. % 69.98% 70.80% -101.65% 216.67% 102.01% 88.53% 100.00%
EY 16.89 16.68 -11.62 5.45 11.59 13.35 11.82 6.13%
  YoY % 1.26% 243.55% -313.21% -52.98% -13.18% 12.94% -
  Horiz. % 142.89% 141.12% -98.31% 46.11% 98.05% 112.94% 100.00%
DY 7.17 8.70 11.54 6.79 2.99 1.25 1.11 36.45%
  YoY % -17.59% -24.61% 69.96% 127.09% 139.20% 12.61% -
  Horiz. % 645.95% 783.78% 1,039.64% 611.71% 269.37% 112.61% 100.00%
P/NAPS 0.86 0.70 0.63 0.99 0.76 1.00 1.74 -11.08%
  YoY % 22.86% 11.11% -36.36% 30.26% -24.00% -42.53% -
  Horiz. % 49.43% 40.23% 36.21% 56.90% 43.68% 57.47% 100.00%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 20/08/10 26/08/09 28/08/08 29/08/07 30/08/06 26/08/05 27/08/04 -
Price 0.7000 0.6900 0.6200 0.7200 0.6200 0.7400 0.7100 -
P/RPS 0.03 0.03 0.03 0.04 0.03 0.04 0.02 6.99%
  YoY % 0.00% 0.00% -25.00% 33.33% -25.00% 100.00% -
  Horiz. % 150.00% 150.00% 150.00% 200.00% 150.00% 200.00% 100.00%
P/EPS 4.61 5.99 -10.26 14.67 7.99 6.93 6.67 -5.97%
  YoY % -23.04% 158.38% -169.94% 83.60% 15.30% 3.90% -
  Horiz. % 69.12% 89.81% -153.82% 219.94% 119.79% 103.90% 100.00%
EY 21.71 16.68 -9.75 6.82 12.52 14.43 14.99 6.36%
  YoY % 30.16% 271.08% -242.96% -45.53% -13.24% -3.74% -
  Horiz. % 144.83% 111.27% -65.04% 45.50% 83.52% 96.26% 100.00%
DY 9.21 8.70 9.68 8.49 3.23 1.35 1.41 36.70%
  YoY % 5.86% -10.12% 14.02% 162.85% 139.26% -4.26% -
  Horiz. % 653.19% 617.02% 686.52% 602.13% 229.08% 95.74% 100.00%
P/NAPS 0.67 0.70 0.75 0.79 0.71 0.92 1.37 -11.23%
  YoY % -4.29% -6.67% -5.06% 11.27% -22.83% -32.85% -
  Horiz. % 48.91% 51.09% 54.74% 57.66% 51.82% 67.15% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers