Highlights

[DKSH] YoY TTM Result on 2011-06-30 [#2]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 26-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     19.90%    YoY -     80.35%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 5,212,962 4,920,762 4,474,354 4,099,941 3,681,648 3,569,176 3,598,134 6.37%
  YoY % 5.94% 9.98% 9.13% 11.36% 3.15% -0.80% -
  Horiz. % 144.88% 136.76% 124.35% 113.95% 102.32% 99.20% 100.00%
PBT 190,759 101,426 71,599 66,260 35,791 27,782 -1,772 -
  YoY % 88.08% 41.66% 8.06% 85.13% 28.83% 1,667.83% -
  Horiz. % -10,765.18% -5,723.81% -4,040.58% -3,739.28% -2,019.81% -1,567.83% 100.00%
Tax -16,178 -14,342 -21,034 -18,438 -7,409 -5,298 -4,204 25.17%
  YoY % -12.80% 31.82% -14.08% -148.86% -39.85% -26.02% -
  Horiz. % 384.82% 341.15% 500.33% 438.58% 176.24% 126.02% 100.00%
NP 174,581 87,084 50,565 47,822 28,382 22,484 -5,976 -
  YoY % 100.47% 72.22% 5.74% 68.49% 26.23% 476.24% -
  Horiz. % -2,921.37% -1,457.23% -846.13% -800.23% -474.93% -376.24% 100.00%
NP to SH 173,244 82,665 46,297 43,223 23,966 18,172 -9,508 -
  YoY % 109.57% 78.55% 7.11% 80.35% 31.88% 291.12% -
  Horiz. % -1,822.09% -869.43% -486.93% -454.60% -252.06% -191.12% 100.00%
Tax Rate 8.48 % 14.14 % 29.38 % 27.83 % 20.70 % 19.07 % - % -
  YoY % -40.03% -51.87% 5.57% 34.44% 8.55% 0.00% -
  Horiz. % 44.47% 74.15% 154.06% 145.94% 108.55% 100.00% -
Total Cost 5,038,381 4,833,678 4,423,789 4,052,119 3,653,266 3,546,692 3,604,110 5.74%
  YoY % 4.23% 9.27% 9.17% 10.92% 3.00% -1.59% -
  Horiz. % 139.80% 134.12% 122.74% 112.43% 101.36% 98.41% 100.00%
Net Worth 441,663 302,248 242,634 200,358 164,104 156,594 130,430 22.53%
  YoY % 46.13% 24.57% 21.10% 22.09% 4.80% 20.06% -
  Horiz. % 338.62% 231.73% 186.03% 153.61% 125.82% 120.06% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 0 29,176 18,128 12,535 10,173 9,401 9,440 -
  YoY % 0.00% 60.95% 44.61% 23.22% 8.21% -0.42% -
  Horiz. % 0.00% 309.05% 192.02% 132.78% 107.76% 99.58% 100.00%
Div Payout % - % 35.30 % 39.16 % 29.00 % 42.45 % 51.73 % - % -
  YoY % 0.00% -9.86% 35.03% -31.68% -17.94% 0.00% -
  Horiz. % 0.00% 68.24% 75.70% 56.06% 82.06% 100.00% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 441,663 302,248 242,634 200,358 164,104 156,594 130,430 22.53%
  YoY % 46.13% 24.57% 21.10% 22.09% 4.80% 20.06% -
  Horiz. % 338.62% 231.73% 186.03% 153.61% 125.82% 120.06% 100.00%
NOSH 157,658 157,692 157,626 157,625 157,687 157,857 157,297 0.04%
  YoY % -0.02% 0.04% 0.00% -0.04% -0.11% 0.36% -
  Horiz. % 100.23% 100.25% 100.21% 100.21% 100.25% 100.36% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 3.35 % 1.77 % 1.13 % 1.17 % 0.77 % 0.63 % -0.17 % -
  YoY % 89.27% 56.64% -3.42% 51.95% 22.22% 470.59% -
  Horiz. % -1,970.59% -1,041.18% -664.71% -688.24% -452.94% -370.59% 100.00%
ROE 39.23 % 27.35 % 19.08 % 21.57 % 14.60 % 11.60 % -7.29 % -
  YoY % 43.44% 43.34% -11.54% 47.74% 25.86% 259.12% -
  Horiz. % -538.13% -375.17% -261.73% -295.88% -200.27% -159.12% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 3,306.50 3,120.48 2,838.58 2,601.06 2,334.78 2,261.02 2,287.47 6.33%
  YoY % 5.96% 9.93% 9.13% 11.40% 3.26% -1.16% -
  Horiz. % 144.55% 136.42% 124.09% 113.71% 102.07% 98.84% 100.00%
EPS 109.89 52.42 29.37 27.42 15.20 11.51 -6.04 -
  YoY % 109.63% 78.48% 7.11% 80.39% 32.06% 290.56% -
  Horiz. % -1,819.37% -867.88% -486.26% -453.97% -251.66% -190.56% 100.00%
DPS 0.00 18.50 11.50 7.95 6.45 6.00 6.00 -
  YoY % 0.00% 60.87% 44.65% 23.26% 7.50% 0.00% -
  Horiz. % 0.00% 308.33% 191.67% 132.50% 107.50% 100.00% 100.00%
NAPS 2.8014 1.9167 1.5393 1.2711 1.0407 0.9920 0.8292 22.48%
  YoY % 46.16% 24.52% 21.10% 22.14% 4.91% 19.63% -
  Horiz. % 337.84% 231.15% 185.64% 153.29% 125.51% 119.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 3,306.50 3,121.16 2,838.01 2,600.53 2,335.21 2,263.87 2,282.24 6.37%
  YoY % 5.94% 9.98% 9.13% 11.36% 3.15% -0.80% -
  Horiz. % 144.88% 136.76% 124.35% 113.95% 102.32% 99.20% 100.00%
EPS 109.89 52.43 29.37 27.42 15.20 11.53 -6.03 -
  YoY % 109.59% 78.52% 7.11% 80.39% 31.83% 291.21% -
  Horiz. % -1,822.39% -869.49% -487.06% -454.73% -252.07% -191.21% 100.00%
DPS 0.00 18.51 11.50 7.95 6.45 5.96 5.99 -
  YoY % 0.00% 60.96% 44.65% 23.26% 8.22% -0.50% -
  Horiz. % 0.00% 309.02% 191.99% 132.72% 107.68% 99.50% 100.00%
NAPS 2.8014 1.9171 1.5390 1.2708 1.0409 0.9933 0.8273 22.53%
  YoY % 46.13% 24.57% 21.10% 22.09% 4.79% 20.07% -
  Horiz. % 338.62% 231.73% 186.03% 153.61% 125.82% 120.07% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 8.2800 5.0300 2.1200 1.4700 0.9000 0.6900 0.5200 -
P/RPS 0.25 0.16 0.07 0.06 0.04 0.03 0.02 52.31%
  YoY % 56.25% 128.57% 16.67% 50.00% 33.33% 50.00% -
  Horiz. % 1,250.00% 800.00% 350.00% 300.00% 200.00% 150.00% 100.00%
P/EPS 7.54 9.60 7.22 5.36 5.92 5.99 -8.60 -
  YoY % -21.46% 32.96% 34.70% -9.46% -1.17% 169.65% -
  Horiz. % -87.67% -111.63% -83.95% -62.33% -68.84% -69.65% 100.00%
EY 13.27 10.42 13.85 18.65 16.89 16.68 -11.62 -
  YoY % 27.35% -24.77% -25.74% 10.42% 1.26% 243.55% -
  Horiz. % -114.20% -89.67% -119.19% -160.50% -145.35% -143.55% 100.00%
DY 0.00 3.68 5.42 5.41 7.17 8.70 11.54 -
  YoY % 0.00% -32.10% 0.18% -24.55% -17.59% -24.61% -
  Horiz. % 0.00% 31.89% 46.97% 46.88% 62.13% 75.39% 100.00%
P/NAPS 2.96 2.62 1.38 1.16 0.86 0.70 0.63 29.40%
  YoY % 12.98% 89.86% 18.97% 34.88% 22.86% 11.11% -
  Horiz. % 469.84% 415.87% 219.05% 184.13% 136.51% 111.11% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/08/14 28/08/13 24/08/12 26/08/11 20/08/10 26/08/09 28/08/08 -
Price 6.5600 5.0700 2.0500 1.4600 0.7000 0.6900 0.6200 -
P/RPS 0.20 0.16 0.07 0.06 0.03 0.03 0.03 37.17%
  YoY % 25.00% 128.57% 16.67% 100.00% 0.00% 0.00% -
  Horiz. % 666.67% 533.33% 233.33% 200.00% 100.00% 100.00% 100.00%
P/EPS 5.97 9.67 6.98 5.32 4.61 5.99 -10.26 -
  YoY % -38.26% 38.54% 31.20% 15.40% -23.04% 158.38% -
  Horiz. % -58.19% -94.25% -68.03% -51.85% -44.93% -58.38% 100.00%
EY 16.75 10.34 14.33 18.78 21.71 16.68 -9.75 -
  YoY % 61.99% -27.84% -23.70% -13.50% 30.16% 271.08% -
  Horiz. % -171.79% -106.05% -146.97% -192.62% -222.67% -171.08% 100.00%
DY 0.00 3.65 5.61 5.45 9.21 8.70 9.68 -
  YoY % 0.00% -34.94% 2.94% -40.83% 5.86% -10.12% -
  Horiz. % 0.00% 37.71% 57.95% 56.30% 95.14% 89.88% 100.00%
P/NAPS 2.34 2.65 1.33 1.15 0.67 0.70 0.75 20.87%
  YoY % -11.70% 99.25% 15.65% 71.64% -4.29% -6.67% -
  Horiz. % 312.00% 353.33% 177.33% 153.33% 89.33% 93.33% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

572  344  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.035+0.005 
 MMAG 0.185-0.005 
 VSOLAR 0.02+0.005 
 EURO 1.10-0.11 
 MTOUCHE 0.090.00 
 SERBADK 0.625-0.005 
 HHHCORP 0.190.00 
 MRDIY 3.900.00 
 FOCUS 0.04+0.005 
 EDARAN 1.17+0.265 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Why China is excluded in G7 summit? Koon Yew Yin Koon Yew Yin's Blog
2. AT Current Share Price: RM0.07. 1st Target Price: RM0.134, 2nd Target Price: RM0.28, 3rd Target Price: RM0.80 Fundamental Analysis of AT(0072) as at June 17 2021
3. Why Parliament should reconvene - Koon Yew Yin Koon Yew Yin's Blog
4. Poh Kong’s profit shot through the roof - Koon Yew Yin Koon Yew Yin's Blog
5. SMetric (0203): A secured technical buy? - 17 June 2021 - Sujibaby Sujibaby Stock-Talk
6. [转贴] [Video:浅谈KOBAY TECHNOLOGY BHD, KOBAY, 6971] - James的股票投资James Share Investing James的股票投资James Share Investing
7. [转贴] [Video:浅谈CENSOF HOLDINGS BHD, CENSOF, 5195] - James的股票投资James Share Investing James的股票投资James Share Investing
8. 下跌股:优乐 99仙支撑 南洋行家论股
PARTNERS & BROKERS