Highlights

[DKSH] YoY TTM Result on 2010-06-30 [#2]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 20-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     4.87%    YoY -     31.88%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 4,920,762 4,474,354 4,099,941 3,681,648 3,569,176 3,598,134 3,110,771 7.94%
  YoY % 9.98% 9.13% 11.36% 3.15% -0.80% 15.67% -
  Horiz. % 158.18% 143.83% 131.80% 118.35% 114.74% 115.67% 100.00%
PBT 101,426 71,599 66,260 35,791 27,782 -1,772 18,056 33.29%
  YoY % 41.66% 8.06% 85.13% 28.83% 1,667.83% -109.81% -
  Horiz. % 561.73% 396.54% 366.97% 198.22% 153.87% -9.81% 100.00%
Tax -14,342 -21,034 -18,438 -7,409 -5,298 -4,204 -6,428 14.30%
  YoY % 31.82% -14.08% -148.86% -39.85% -26.02% 34.60% -
  Horiz. % 223.12% 327.22% 286.84% 115.26% 82.42% 65.40% 100.00%
NP 87,084 50,565 47,822 28,382 22,484 -5,976 11,628 39.83%
  YoY % 72.22% 5.74% 68.49% 26.23% 476.24% -151.39% -
  Horiz. % 748.92% 434.86% 411.27% 244.08% 193.36% -51.39% 100.00%
NP to SH 82,665 46,297 43,223 23,966 18,172 -9,508 7,486 49.17%
  YoY % 78.55% 7.11% 80.35% 31.88% 291.12% -227.01% -
  Horiz. % 1,104.26% 618.45% 577.38% 320.14% 242.75% -127.01% 100.00%
Tax Rate 14.14 % 29.38 % 27.83 % 20.70 % 19.07 % - % 35.60 % -14.25%
  YoY % -51.87% 5.57% 34.44% 8.55% 0.00% 0.00% -
  Horiz. % 39.72% 82.53% 78.17% 58.15% 53.57% 0.00% 100.00%
Total Cost 4,833,678 4,423,789 4,052,119 3,653,266 3,546,692 3,604,110 3,099,143 7.68%
  YoY % 9.27% 9.17% 10.92% 3.00% -1.59% 16.29% -
  Horiz. % 155.97% 142.74% 130.75% 117.88% 114.44% 116.29% 100.00%
Net Worth 302,248 242,634 200,358 164,104 156,594 130,430 138,637 13.86%
  YoY % 24.57% 21.10% 22.09% 4.80% 20.06% -5.92% -
  Horiz. % 218.01% 175.01% 144.52% 118.37% 112.95% 94.08% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 29,176 18,128 12,535 10,173 9,401 9,440 9,323 20.92%
  YoY % 60.95% 44.61% 23.22% 8.21% -0.42% 1.26% -
  Horiz. % 312.93% 194.43% 134.45% 109.11% 100.83% 101.26% 100.00%
Div Payout % 35.30 % 39.16 % 29.00 % 42.45 % 51.73 % - % 124.55 % -18.94%
  YoY % -9.86% 35.03% -31.68% -17.94% 0.00% 0.00% -
  Horiz. % 28.34% 31.44% 23.28% 34.08% 41.53% 0.00% 100.00%
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 302,248 242,634 200,358 164,104 156,594 130,430 138,637 13.86%
  YoY % 24.57% 21.10% 22.09% 4.80% 20.06% -5.92% -
  Horiz. % 218.01% 175.01% 144.52% 118.37% 112.95% 94.08% 100.00%
NOSH 157,692 157,626 157,625 157,687 157,857 157,297 152,500 0.56%
  YoY % 0.04% 0.00% -0.04% -0.11% 0.36% 3.15% -
  Horiz. % 103.40% 103.36% 103.36% 103.40% 103.51% 103.15% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 1.77 % 1.13 % 1.17 % 0.77 % 0.63 % -0.17 % 0.37 % 29.78%
  YoY % 56.64% -3.42% 51.95% 22.22% 470.59% -145.95% -
  Horiz. % 478.38% 305.41% 316.22% 208.11% 170.27% -45.95% 100.00%
ROE 27.35 % 19.08 % 21.57 % 14.60 % 11.60 % -7.29 % 5.40 % 31.01%
  YoY % 43.34% -11.54% 47.74% 25.86% 259.12% -235.00% -
  Horiz. % 506.48% 353.33% 399.44% 270.37% 214.81% -135.00% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 3,120.48 2,838.58 2,601.06 2,334.78 2,261.02 2,287.47 2,039.85 7.34%
  YoY % 9.93% 9.13% 11.40% 3.26% -1.16% 12.14% -
  Horiz. % 152.98% 139.16% 127.51% 114.46% 110.84% 112.14% 100.00%
EPS 52.42 29.37 27.42 15.20 11.51 -6.04 4.91 48.34%
  YoY % 78.48% 7.11% 80.39% 32.06% 290.56% -223.01% -
  Horiz. % 1,067.62% 598.17% 558.45% 309.57% 234.42% -123.01% 100.00%
DPS 18.50 11.50 7.95 6.45 6.00 6.00 6.11 20.26%
  YoY % 60.87% 44.65% 23.26% 7.50% 0.00% -1.80% -
  Horiz. % 302.78% 188.22% 130.11% 105.56% 98.20% 98.20% 100.00%
NAPS 1.9167 1.5393 1.2711 1.0407 0.9920 0.8292 0.9091 13.22%
  YoY % 24.52% 21.10% 22.14% 4.91% 19.63% -8.79% -
  Horiz. % 210.83% 169.32% 139.82% 114.48% 109.12% 91.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 3,121.16 2,838.01 2,600.53 2,335.21 2,263.87 2,282.24 1,973.11 7.94%
  YoY % 9.98% 9.13% 11.36% 3.15% -0.80% 15.67% -
  Horiz. % 158.18% 143.83% 131.80% 118.35% 114.74% 115.67% 100.00%
EPS 52.43 29.37 27.42 15.20 11.53 -6.03 4.75 49.16%
  YoY % 78.52% 7.11% 80.39% 31.83% 291.21% -226.95% -
  Horiz. % 1,103.79% 618.32% 577.26% 320.00% 242.74% -126.95% 100.00%
DPS 18.51 11.50 7.95 6.45 5.96 5.99 5.91 20.94%
  YoY % 60.96% 44.65% 23.26% 8.22% -0.50% 1.35% -
  Horiz. % 313.20% 194.59% 134.52% 109.14% 100.85% 101.35% 100.00%
NAPS 1.9171 1.5390 1.2708 1.0409 0.9933 0.8273 0.8794 13.86%
  YoY % 24.57% 21.10% 22.09% 4.79% 20.07% -5.92% -
  Horiz. % 218.00% 175.01% 144.51% 118.36% 112.95% 94.08% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 5.0300 2.1200 1.4700 0.9000 0.6900 0.5200 0.9000 -
P/RPS 0.16 0.07 0.06 0.04 0.03 0.02 0.04 25.97%
  YoY % 128.57% 16.67% 50.00% 33.33% 50.00% -50.00% -
  Horiz. % 400.00% 175.00% 150.00% 100.00% 75.00% 50.00% 100.00%
P/EPS 9.60 7.22 5.36 5.92 5.99 -8.60 18.33 -10.21%
  YoY % 32.96% 34.70% -9.46% -1.17% 169.65% -146.92% -
  Horiz. % 52.37% 39.39% 29.24% 32.30% 32.68% -46.92% 100.00%
EY 10.42 13.85 18.65 16.89 16.68 -11.62 5.45 11.40%
  YoY % -24.77% -25.74% 10.42% 1.26% 243.55% -313.21% -
  Horiz. % 191.19% 254.13% 342.20% 309.91% 306.06% -213.21% 100.00%
DY 3.68 5.42 5.41 7.17 8.70 11.54 6.79 -9.70%
  YoY % -32.10% 0.18% -24.55% -17.59% -24.61% 69.96% -
  Horiz. % 54.20% 79.82% 79.68% 105.60% 128.13% 169.96% 100.00%
P/NAPS 2.62 1.38 1.16 0.86 0.70 0.63 0.99 17.59%
  YoY % 89.86% 18.97% 34.88% 22.86% 11.11% -36.36% -
  Horiz. % 264.65% 139.39% 117.17% 86.87% 70.71% 63.64% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 24/08/12 26/08/11 20/08/10 26/08/09 28/08/08 29/08/07 -
Price 5.0700 2.0500 1.4600 0.7000 0.6900 0.6200 0.7200 -
P/RPS 0.16 0.07 0.06 0.03 0.03 0.03 0.04 25.97%
  YoY % 128.57% 16.67% 100.00% 0.00% 0.00% -25.00% -
  Horiz. % 400.00% 175.00% 150.00% 75.00% 75.00% 75.00% 100.00%
P/EPS 9.67 6.98 5.32 4.61 5.99 -10.26 14.67 -6.70%
  YoY % 38.54% 31.20% 15.40% -23.04% 158.38% -169.94% -
  Horiz. % 65.92% 47.58% 36.26% 31.42% 40.83% -69.94% 100.00%
EY 10.34 14.33 18.78 21.71 16.68 -9.75 6.82 7.18%
  YoY % -27.84% -23.70% -13.50% 30.16% 271.08% -242.96% -
  Horiz. % 151.61% 210.12% 275.37% 318.33% 244.57% -142.96% 100.00%
DY 3.65 5.61 5.45 9.21 8.70 9.68 8.49 -13.11%
  YoY % -34.94% 2.94% -40.83% 5.86% -10.12% 14.02% -
  Horiz. % 42.99% 66.08% 64.19% 108.48% 102.47% 114.02% 100.00%
P/NAPS 2.65 1.33 1.15 0.67 0.70 0.75 0.79 22.33%
  YoY % 99.25% 15.65% 71.64% -4.29% -6.67% -5.06% -
  Horiz. % 335.44% 168.35% 145.57% 84.81% 88.61% 94.94% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers