Highlights

[DKSH] YoY TTM Result on 2009-06-30 [#2]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 26-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     29.30%    YoY -     291.12%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 4,474,354 4,099,941 3,681,648 3,569,176 3,598,134 3,110,771 2,933,282 7.28%
  YoY % 9.13% 11.36% 3.15% -0.80% 15.67% 6.05% -
  Horiz. % 152.54% 139.77% 125.51% 121.68% 122.67% 106.05% 100.00%
PBT 71,599 66,260 35,791 27,782 -1,772 18,056 20,707 22.95%
  YoY % 8.06% 85.13% 28.83% 1,667.83% -109.81% -12.80% -
  Horiz. % 345.77% 319.99% 172.84% 134.17% -8.56% 87.20% 100.00%
Tax -21,034 -18,438 -7,409 -5,298 -4,204 -6,428 -5,716 24.23%
  YoY % -14.08% -148.86% -39.85% -26.02% 34.60% -12.46% -
  Horiz. % 367.98% 322.57% 129.62% 92.69% 73.55% 112.46% 100.00%
NP 50,565 47,822 28,382 22,484 -5,976 11,628 14,991 22.44%
  YoY % 5.74% 68.49% 26.23% 476.24% -151.39% -22.43% -
  Horiz. % 337.30% 319.00% 189.33% 149.98% -39.86% 77.57% 100.00%
NP to SH 46,297 43,223 23,966 18,172 -9,508 7,486 12,236 24.80%
  YoY % 7.11% 80.35% 31.88% 291.12% -227.01% -38.82% -
  Horiz. % 378.37% 353.24% 195.86% 148.51% -77.71% 61.18% 100.00%
Tax Rate 29.38 % 27.83 % 20.70 % 19.07 % - % 35.60 % 27.60 % 1.05%
  YoY % 5.57% 34.44% 8.55% 0.00% 0.00% 28.99% -
  Horiz. % 106.45% 100.83% 75.00% 69.09% 0.00% 128.99% 100.00%
Total Cost 4,423,789 4,052,119 3,653,266 3,546,692 3,604,110 3,099,143 2,918,291 7.17%
  YoY % 9.17% 10.92% 3.00% -1.59% 16.29% 6.20% -
  Horiz. % 151.59% 138.85% 125.19% 121.53% 123.50% 106.20% 100.00%
Net Worth 242,634 200,358 164,104 156,594 130,430 138,637 138,465 9.79%
  YoY % 21.10% 22.09% 4.80% 20.06% -5.92% 0.12% -
  Horiz. % 175.23% 144.70% 118.52% 113.09% 94.20% 100.12% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 18,128 12,535 10,173 9,401 9,440 9,323 3,154 33.80%
  YoY % 44.61% 23.22% 8.21% -0.42% 1.26% 195.57% -
  Horiz. % 574.67% 397.38% 322.50% 298.02% 299.28% 295.57% 100.00%
Div Payout % 39.16 % 29.00 % 42.45 % 51.73 % - % 124.55 % 25.78 % 7.21%
  YoY % 35.03% -31.68% -17.94% 0.00% 0.00% 383.13% -
  Horiz. % 151.90% 112.49% 164.66% 200.66% 0.00% 483.13% 100.00%
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 242,634 200,358 164,104 156,594 130,430 138,637 138,465 9.79%
  YoY % 21.10% 22.09% 4.80% 20.06% -5.92% 0.12% -
  Horiz. % 175.23% 144.70% 118.52% 113.09% 94.20% 100.12% 100.00%
NOSH 157,626 157,625 157,687 157,857 157,297 152,500 157,633 -0.00%
  YoY % 0.00% -0.04% -0.11% 0.36% 3.15% -3.26% -
  Horiz. % 100.00% 100.00% 100.03% 100.14% 99.79% 96.74% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 1.13 % 1.17 % 0.77 % 0.63 % -0.17 % 0.37 % 0.51 % 14.16%
  YoY % -3.42% 51.95% 22.22% 470.59% -145.95% -27.45% -
  Horiz. % 221.57% 229.41% 150.98% 123.53% -33.33% 72.55% 100.00%
ROE 19.08 % 21.57 % 14.60 % 11.60 % -7.29 % 5.40 % 8.84 % 13.67%
  YoY % -11.54% 47.74% 25.86% 259.12% -235.00% -38.91% -
  Horiz. % 215.84% 244.00% 165.16% 131.22% -82.47% 61.09% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 2,838.58 2,601.06 2,334.78 2,261.02 2,287.47 2,039.85 1,860.82 7.28%
  YoY % 9.13% 11.40% 3.26% -1.16% 12.14% 9.62% -
  Horiz. % 152.54% 139.78% 125.47% 121.51% 122.93% 109.62% 100.00%
EPS 29.37 27.42 15.20 11.51 -6.04 4.91 7.76 24.81%
  YoY % 7.11% 80.39% 32.06% 290.56% -223.01% -36.73% -
  Horiz. % 378.48% 353.35% 195.88% 148.32% -77.84% 63.27% 100.00%
DPS 11.50 7.95 6.45 6.00 6.00 6.11 2.00 33.81%
  YoY % 44.65% 23.26% 7.50% 0.00% -1.80% 205.50% -
  Horiz. % 575.00% 397.50% 322.50% 300.00% 300.00% 305.50% 100.00%
NAPS 1.5393 1.2711 1.0407 0.9920 0.8292 0.9091 0.8784 9.79%
  YoY % 21.10% 22.14% 4.91% 19.63% -8.79% 3.49% -
  Horiz. % 175.24% 144.71% 118.48% 112.93% 94.40% 103.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 2,838.01 2,600.53 2,335.21 2,263.87 2,282.24 1,973.11 1,860.53 7.28%
  YoY % 9.13% 11.36% 3.15% -0.80% 15.67% 6.05% -
  Horiz. % 152.54% 139.77% 125.51% 121.68% 122.67% 106.05% 100.00%
EPS 29.37 27.42 15.20 11.53 -6.03 4.75 7.76 24.81%
  YoY % 7.11% 80.39% 31.83% 291.21% -226.95% -38.79% -
  Horiz. % 378.48% 353.35% 195.88% 148.58% -77.71% 61.21% 100.00%
DPS 11.50 7.95 6.45 5.96 5.99 5.91 2.00 33.81%
  YoY % 44.65% 23.26% 8.22% -0.50% 1.35% 195.50% -
  Horiz. % 575.00% 397.50% 322.50% 298.00% 299.50% 295.50% 100.00%
NAPS 1.5390 1.2708 1.0409 0.9933 0.8273 0.8794 0.8783 9.79%
  YoY % 21.10% 22.09% 4.79% 20.07% -5.92% 0.13% -
  Horiz. % 175.22% 144.69% 118.51% 113.09% 94.19% 100.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.1200 1.4700 0.9000 0.6900 0.5200 0.9000 0.6700 -
P/RPS 0.07 0.06 0.04 0.03 0.02 0.04 0.04 9.77%
  YoY % 16.67% 50.00% 33.33% 50.00% -50.00% 0.00% -
  Horiz. % 175.00% 150.00% 100.00% 75.00% 50.00% 100.00% 100.00%
P/EPS 7.22 5.36 5.92 5.99 -8.60 18.33 8.63 -2.93%
  YoY % 34.70% -9.46% -1.17% 169.65% -146.92% 112.40% -
  Horiz. % 83.66% 62.11% 68.60% 69.41% -99.65% 212.40% 100.00%
EY 13.85 18.65 16.89 16.68 -11.62 5.45 11.59 3.01%
  YoY % -25.74% 10.42% 1.26% 243.55% -313.21% -52.98% -
  Horiz. % 119.50% 160.91% 145.73% 143.92% -100.26% 47.02% 100.00%
DY 5.42 5.41 7.17 8.70 11.54 6.79 2.99 10.41%
  YoY % 0.18% -24.55% -17.59% -24.61% 69.96% 127.09% -
  Horiz. % 181.27% 180.94% 239.80% 290.97% 385.95% 227.09% 100.00%
P/NAPS 1.38 1.16 0.86 0.70 0.63 0.99 0.76 10.44%
  YoY % 18.97% 34.88% 22.86% 11.11% -36.36% 30.26% -
  Horiz. % 181.58% 152.63% 113.16% 92.11% 82.89% 130.26% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 24/08/12 26/08/11 20/08/10 26/08/09 28/08/08 29/08/07 30/08/06 -
Price 2.0500 1.4600 0.7000 0.6900 0.6200 0.7200 0.6200 -
P/RPS 0.07 0.06 0.03 0.03 0.03 0.04 0.03 15.15%
  YoY % 16.67% 100.00% 0.00% 0.00% -25.00% 33.33% -
  Horiz. % 233.33% 200.00% 100.00% 100.00% 100.00% 133.33% 100.00%
P/EPS 6.98 5.32 4.61 5.99 -10.26 14.67 7.99 -2.23%
  YoY % 31.20% 15.40% -23.04% 158.38% -169.94% 83.60% -
  Horiz. % 87.36% 66.58% 57.70% 74.97% -128.41% 183.60% 100.00%
EY 14.33 18.78 21.71 16.68 -9.75 6.82 12.52 2.27%
  YoY % -23.70% -13.50% 30.16% 271.08% -242.96% -45.53% -
  Horiz. % 114.46% 150.00% 173.40% 133.23% -77.88% 54.47% 100.00%
DY 5.61 5.45 9.21 8.70 9.68 8.49 3.23 9.63%
  YoY % 2.94% -40.83% 5.86% -10.12% 14.02% 162.85% -
  Horiz. % 173.68% 168.73% 285.14% 269.35% 299.69% 262.85% 100.00%
P/NAPS 1.33 1.15 0.67 0.70 0.75 0.79 0.71 11.02%
  YoY % 15.65% 71.64% -4.29% -6.67% -5.06% 11.27% -
  Horiz. % 187.32% 161.97% 94.37% 98.59% 105.63% 111.27% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

551  376  631  906 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 KANGER 0.1850.00 
 VIVOCOM 1.14+0.13 
 BINTAI 0.83+0.035 
 KNM 0.205+0.005 
 BIOHLDG 0.32+0.005 
 TNLOGIS 0.87+0.105 
 TDM 0.29+0.025 
 SANICHI 0.06-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS