Highlights

[DKSH] YoY TTM Result on 2008-06-30 [#2]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 28-Aug-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Jun-2008  [#2]
Profit Trend QoQ -     -5.08%    YoY -     -227.01%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 4,099,941 3,681,648 3,569,176 3,598,134 3,110,771 2,933,282 3,031,828 5.16%
  YoY % 11.36% 3.15% -0.80% 15.67% 6.05% -3.25% -
  Horiz. % 135.23% 121.43% 117.72% 118.68% 102.60% 96.75% 100.00%
PBT 66,260 35,791 27,782 -1,772 18,056 20,707 23,524 18.83%
  YoY % 85.13% 28.83% 1,667.83% -109.81% -12.80% -11.98% -
  Horiz. % 281.67% 152.15% 118.10% -7.53% 76.76% 88.02% 100.00%
Tax -18,438 -7,409 -5,298 -4,204 -6,428 -5,716 -6,299 19.59%
  YoY % -148.86% -39.85% -26.02% 34.60% -12.46% 9.26% -
  Horiz. % 292.71% 117.62% 84.11% 66.74% 102.05% 90.74% 100.00%
NP 47,822 28,382 22,484 -5,976 11,628 14,991 17,225 18.54%
  YoY % 68.49% 26.23% 476.24% -151.39% -22.43% -12.97% -
  Horiz. % 277.63% 164.77% 130.53% -34.69% 67.51% 87.03% 100.00%
NP to SH 43,223 23,966 18,172 -9,508 7,486 12,236 16,814 17.03%
  YoY % 80.35% 31.88% 291.12% -227.01% -38.82% -27.23% -
  Horiz. % 257.07% 142.54% 108.08% -56.55% 44.52% 72.77% 100.00%
Tax Rate 27.83 % 20.70 % 19.07 % - % 35.60 % 27.60 % 26.78 % 0.64%
  YoY % 34.44% 8.55% 0.00% 0.00% 28.99% 3.06% -
  Horiz. % 103.92% 77.30% 71.21% 0.00% 132.94% 103.06% 100.00%
Total Cost 4,052,119 3,653,266 3,546,692 3,604,110 3,099,143 2,918,291 3,014,603 5.05%
  YoY % 10.92% 3.00% -1.59% 16.29% 6.20% -3.19% -
  Horiz. % 134.42% 121.19% 117.65% 119.56% 102.80% 96.81% 100.00%
Net Worth 200,358 164,104 156,594 130,430 138,637 138,465 126,370 7.98%
  YoY % 22.09% 4.80% 20.06% -5.92% 0.12% 9.57% -
  Horiz. % 158.55% 129.86% 123.92% 103.21% 109.71% 109.57% 100.00%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 12,535 10,173 9,401 9,440 9,323 3,154 1,574 41.28%
  YoY % 23.22% 8.21% -0.42% 1.26% 195.57% 100.30% -
  Horiz. % 795.95% 645.96% 596.94% 599.46% 592.02% 200.30% 100.00%
Div Payout % 29.00 % 42.45 % 51.73 % - % 124.55 % 25.78 % 9.37 % 20.71%
  YoY % -31.68% -17.94% 0.00% 0.00% 383.13% 175.13% -
  Horiz. % 309.50% 453.04% 552.08% 0.00% 1,329.24% 275.13% 100.00%
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 200,358 164,104 156,594 130,430 138,637 138,465 126,370 7.98%
  YoY % 22.09% 4.80% 20.06% -5.92% 0.12% 9.57% -
  Horiz. % 158.55% 129.86% 123.92% 103.21% 109.71% 109.57% 100.00%
NOSH 157,625 157,687 157,857 157,297 152,500 157,633 157,490 0.01%
  YoY % -0.04% -0.11% 0.36% 3.15% -3.26% 0.09% -
  Horiz. % 100.09% 100.12% 100.23% 99.88% 96.83% 100.09% 100.00%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 1.17 % 0.77 % 0.63 % -0.17 % 0.37 % 0.51 % 0.57 % 12.73%
  YoY % 51.95% 22.22% 470.59% -145.95% -27.45% -10.53% -
  Horiz. % 205.26% 135.09% 110.53% -29.82% 64.91% 89.47% 100.00%
ROE 21.57 % 14.60 % 11.60 % -7.29 % 5.40 % 8.84 % 13.31 % 8.38%
  YoY % 47.74% 25.86% 259.12% -235.00% -38.91% -33.58% -
  Horiz. % 162.06% 109.69% 87.15% -54.77% 40.57% 66.42% 100.00%
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 2,601.06 2,334.78 2,261.02 2,287.47 2,039.85 1,860.82 1,925.09 5.14%
  YoY % 11.40% 3.26% -1.16% 12.14% 9.62% -3.34% -
  Horiz. % 135.11% 121.28% 117.45% 118.82% 105.96% 96.66% 100.00%
EPS 27.42 15.20 11.51 -6.04 4.91 7.76 10.68 17.01%
  YoY % 80.39% 32.06% 290.56% -223.01% -36.73% -27.34% -
  Horiz. % 256.74% 142.32% 107.77% -56.55% 45.97% 72.66% 100.00%
DPS 7.95 6.45 6.00 6.00 6.11 2.00 1.00 41.25%
  YoY % 23.26% 7.50% 0.00% -1.80% 205.50% 100.00% -
  Horiz. % 795.00% 645.00% 600.00% 600.00% 611.00% 200.00% 100.00%
NAPS 1.2711 1.0407 0.9920 0.8292 0.9091 0.8784 0.8024 7.96%
  YoY % 22.14% 4.91% 19.63% -8.79% 3.49% 9.47% -
  Horiz. % 158.41% 129.70% 123.63% 103.34% 113.30% 109.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 2,600.53 2,335.21 2,263.87 2,282.24 1,973.11 1,860.53 1,923.04 5.16%
  YoY % 11.36% 3.15% -0.80% 15.67% 6.05% -3.25% -
  Horiz. % 135.23% 121.43% 117.72% 118.68% 102.60% 96.75% 100.00%
EPS 27.42 15.20 11.53 -6.03 4.75 7.76 10.66 17.05%
  YoY % 80.39% 31.83% 291.21% -226.95% -38.79% -27.20% -
  Horiz. % 257.22% 142.59% 108.16% -56.57% 44.56% 72.80% 100.00%
DPS 7.95 6.45 5.96 5.99 5.91 2.00 1.00 41.25%
  YoY % 23.26% 8.22% -0.50% 1.35% 195.50% 100.00% -
  Horiz. % 795.00% 645.00% 596.00% 599.00% 591.00% 200.00% 100.00%
NAPS 1.2708 1.0409 0.9933 0.8273 0.8794 0.8783 0.8015 7.98%
  YoY % 22.09% 4.79% 20.07% -5.92% 0.13% 9.58% -
  Horiz. % 158.55% 129.87% 123.93% 103.22% 109.72% 109.58% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.4700 0.9000 0.6900 0.5200 0.9000 0.6700 0.8000 -
P/RPS 0.06 0.04 0.03 0.02 0.04 0.04 0.04 6.99%
  YoY % 50.00% 33.33% 50.00% -50.00% 0.00% 0.00% -
  Horiz. % 150.00% 100.00% 75.00% 50.00% 100.00% 100.00% 100.00%
P/EPS 5.36 5.92 5.99 -8.60 18.33 8.63 7.49 -5.42%
  YoY % -9.46% -1.17% 169.65% -146.92% 112.40% 15.22% -
  Horiz. % 71.56% 79.04% 79.97% -114.82% 244.73% 115.22% 100.00%
EY 18.65 16.89 16.68 -11.62 5.45 11.59 13.35 5.73%
  YoY % 10.42% 1.26% 243.55% -313.21% -52.98% -13.18% -
  Horiz. % 139.70% 126.52% 124.94% -87.04% 40.82% 86.82% 100.00%
DY 5.41 7.17 8.70 11.54 6.79 2.99 1.25 27.64%
  YoY % -24.55% -17.59% -24.61% 69.96% 127.09% 139.20% -
  Horiz. % 432.80% 573.60% 696.00% 923.20% 543.20% 239.20% 100.00%
P/NAPS 1.16 0.86 0.70 0.63 0.99 0.76 1.00 2.50%
  YoY % 34.88% 22.86% 11.11% -36.36% 30.26% -24.00% -
  Horiz. % 116.00% 86.00% 70.00% 63.00% 99.00% 76.00% 100.00%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 20/08/10 26/08/09 28/08/08 29/08/07 30/08/06 26/08/05 -
Price 1.4600 0.7000 0.6900 0.6200 0.7200 0.6200 0.7400 -
P/RPS 0.06 0.03 0.03 0.03 0.04 0.03 0.04 6.99%
  YoY % 100.00% 0.00% 0.00% -25.00% 33.33% -25.00% -
  Horiz. % 150.00% 75.00% 75.00% 75.00% 100.00% 75.00% 100.00%
P/EPS 5.32 4.61 5.99 -10.26 14.67 7.99 6.93 -4.31%
  YoY % 15.40% -23.04% 158.38% -169.94% 83.60% 15.30% -
  Horiz. % 76.77% 66.52% 86.44% -148.05% 211.69% 115.30% 100.00%
EY 18.78 21.71 16.68 -9.75 6.82 12.52 14.43 4.49%
  YoY % -13.50% 30.16% 271.08% -242.96% -45.53% -13.24% -
  Horiz. % 130.15% 150.45% 115.59% -67.57% 47.26% 86.76% 100.00%
DY 5.45 9.21 8.70 9.68 8.49 3.23 1.35 26.17%
  YoY % -40.83% 5.86% -10.12% 14.02% 162.85% 139.26% -
  Horiz. % 403.70% 682.22% 644.44% 717.04% 628.89% 239.26% 100.00%
P/NAPS 1.15 0.67 0.70 0.75 0.79 0.71 0.92 3.79%
  YoY % 71.64% -4.29% -6.67% -5.06% 11.27% -22.83% -
  Horiz. % 125.00% 72.83% 76.09% 81.52% 85.87% 77.17% 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.
 


 

1972 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7550.00 
 KOTRA 1.810.00 
 UCREST 0.1450.00 
 PINEAPP 0.320.00 
 PUC 0.050.00 
 WILLOW 0.510.00 
 POS-C37 0.0450.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.7450.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers