Highlights

[DKSH] YoY TTM Result on 2004-12-31 [#4]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 02-Mar-2005
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2004
Quarter 31-Dec-2004  [#4]
Profit Trend QoQ -     87.46%    YoY -     24.39%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 3,371,767 2,988,296 3,027,615 2,768,658 2,357,303 1,484,397 1,281,619 17.49%
  YoY % 12.83% -1.30% 9.35% 17.45% 58.81% 15.82% -
  Horiz. % 263.09% 233.17% 236.23% 216.03% 183.93% 115.82% 100.00%
PBT 10,595 17,081 28,005 16,913 13,919 8,552 5,605 11.19%
  YoY % -37.97% -39.01% 65.58% 21.51% 62.76% 52.58% -
  Horiz. % 189.03% 304.75% 499.64% 301.75% 248.33% 152.58% 100.00%
Tax -5,589 -4,872 -7,329 -3,806 -3,382 152 262 -
  YoY % -14.72% 33.52% -92.56% -12.54% -2,325.00% -41.98% -
  Horiz. % -2,133.21% -1,859.54% -2,797.33% -1,452.67% -1,290.84% 58.02% 100.00%
NP 5,006 12,209 20,676 13,107 10,537 8,704 5,867 -2.61%
  YoY % -59.00% -40.95% 57.75% 24.39% 21.06% 48.36% -
  Horiz. % 85.32% 208.10% 352.41% 223.40% 179.60% 148.36% 100.00%
NP to SH 1,446 8,607 18,610 13,107 10,537 8,704 5,253 -19.34%
  YoY % -83.20% -53.75% 41.99% 24.39% 21.06% 65.70% -
  Horiz. % 27.53% 163.85% 354.27% 249.51% 200.59% 165.70% 100.00%
Tax Rate 52.75 % 28.52 % 26.17 % 22.50 % 24.30 % -1.78 % -4.67 % -
  YoY % 84.96% 8.98% 16.31% -7.41% 1,465.17% 61.88% -
  Horiz. % -1,129.55% -610.71% -560.39% -481.80% -520.34% 38.12% 100.00%
Total Cost 3,366,761 2,976,087 3,006,939 2,755,551 2,346,766 1,475,693 1,275,752 17.55%
  YoY % 13.13% -1.03% 9.12% 17.42% 59.03% 15.67% -
  Horiz. % 263.90% 233.28% 235.70% 215.99% 183.95% 115.67% 100.00%
Net Worth 147,902 147,629 148,551 101,539 40,661 32,471 30,568 30.04%
  YoY % 0.18% -0.62% 46.30% 149.72% 25.22% 6.22% -
  Horiz. % 483.83% 482.94% 485.95% 332.16% 133.02% 106.22% 100.00%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 9,296 6,325 3,153 829 825 0 0 -
  YoY % 46.98% 100.60% 279.89% 0.58% 0.00% 0.00% -
  Horiz. % 1,126.59% 766.47% 382.09% 100.58% 100.00% - -
Div Payout % 642.94 % 73.49 % 16.94 % 6.33 % 7.83 % - % - % -
  YoY % 774.87% 333.83% 167.61% -19.16% 0.00% 0.00% -
  Horiz. % 8,211.24% 938.57% 216.35% 80.84% 100.00% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 147,902 147,629 148,551 101,539 40,661 32,471 30,568 30.04%
  YoY % 0.18% -0.62% 46.30% 149.72% 25.22% 6.22% -
  Horiz. % 483.83% 482.94% 485.95% 332.16% 133.02% 106.22% 100.00%
NOSH 158,727 157,589 157,730 132,592 82,595 82,540 106,031 6.95%
  YoY % 0.72% -0.09% 18.96% 60.53% 0.07% -22.16% -
  Horiz. % 149.70% 148.62% 148.76% 125.05% 77.90% 77.84% 100.00%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 0.15 % 0.41 % 0.68 % 0.47 % 0.45 % 0.59 % 0.46 % -17.03%
  YoY % -63.41% -39.71% 44.68% 4.44% -23.73% 28.26% -
  Horiz. % 32.61% 89.13% 147.83% 102.17% 97.83% 128.26% 100.00%
ROE 0.98 % 5.83 % 12.53 % 12.91 % 25.91 % 26.81 % 17.18 % -37.94%
  YoY % -83.19% -53.47% -2.94% -50.17% -3.36% 56.05% -
  Horiz. % 5.70% 33.93% 72.93% 75.15% 150.81% 156.05% 100.00%
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 2,124.25 1,896.25 1,919.48 2,088.10 2,854.04 1,798.39 1,208.71 9.85%
  YoY % 12.02% -1.21% -8.08% -26.84% 58.70% 48.79% -
  Horiz. % 175.75% 156.88% 158.80% 172.75% 236.12% 148.79% 100.00%
EPS 0.91 5.46 11.80 9.89 12.76 10.55 4.95 -24.58%
  YoY % -83.33% -53.73% 19.31% -22.49% 20.95% 113.13% -
  Horiz. % 18.38% 110.30% 238.38% 199.80% 257.78% 213.13% 100.00%
DPS 5.86 4.00 2.00 0.63 1.00 0.00 0.00 -
  YoY % 46.50% 100.00% 217.46% -37.00% 0.00% 0.00% -
  Horiz. % 586.00% 400.00% 200.00% 63.00% 100.00% - -
NAPS 0.9318 0.9368 0.9418 0.7658 0.4923 0.3934 0.2883 21.58%
  YoY % -0.53% -0.53% 22.98% 55.56% 25.14% 36.46% -
  Horiz. % 323.20% 324.94% 326.67% 265.63% 170.76% 136.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 2,138.66 1,895.43 1,920.37 1,756.12 1,495.20 941.53 812.91 17.49%
  YoY % 12.83% -1.30% 9.35% 17.45% 58.81% 15.82% -
  Horiz. % 263.09% 233.17% 236.23% 216.03% 183.93% 115.82% 100.00%
EPS 0.92 5.46 11.80 8.31 6.68 5.52 3.33 -19.29%
  YoY % -83.15% -53.73% 42.00% 24.40% 21.01% 65.77% -
  Horiz. % 27.63% 163.96% 354.35% 249.55% 200.60% 165.77% 100.00%
DPS 5.90 4.01 2.00 0.53 0.52 0.00 0.00 -
  YoY % 47.13% 100.50% 277.36% 1.92% 0.00% 0.00% -
  Horiz. % 1,134.62% 771.15% 384.62% 101.92% 100.00% - -
NAPS 0.9381 0.9364 0.9422 0.6440 0.2579 0.2060 0.1939 30.03%
  YoY % 0.18% -0.62% 46.30% 149.71% 25.19% 6.24% -
  Horiz. % 483.81% 482.93% 485.92% 332.13% 133.01% 106.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.6800 0.6500 0.7100 0.7900 0.8700 0.9100 0.8600 -
P/RPS 0.03 0.03 0.04 0.04 0.03 0.05 0.07 -13.16%
  YoY % 0.00% -25.00% 0.00% 33.33% -40.00% -28.57% -
  Horiz. % 42.86% 42.86% 57.14% 57.14% 42.86% 71.43% 100.00%
P/EPS 74.64 11.90 6.02 7.99 6.82 8.63 17.36 27.50%
  YoY % 527.23% 97.67% -24.66% 17.16% -20.97% -50.29% -
  Horiz. % 429.95% 68.55% 34.68% 46.03% 39.29% 49.71% 100.00%
EY 1.34 8.40 16.62 12.51 14.66 11.59 5.76 -21.57%
  YoY % -84.05% -49.46% 32.85% -14.67% 26.49% 101.22% -
  Horiz. % 23.26% 145.83% 288.54% 217.19% 254.51% 201.22% 100.00%
DY 8.61 6.15 2.82 0.79 1.15 0.00 0.00 -
  YoY % 40.00% 118.09% 256.96% -31.30% 0.00% 0.00% -
  Horiz. % 748.70% 534.78% 245.22% 68.70% 100.00% - -
P/NAPS 0.73 0.69 0.75 1.03 1.77 2.31 2.98 -20.89%
  YoY % 5.80% -8.00% -27.18% -41.81% -23.38% -22.48% -
  Horiz. % 24.50% 23.15% 25.17% 34.56% 59.40% 77.52% 100.00%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 27/02/07 27/02/06 02/03/05 26/02/04 26/02/03 26/02/02 -
Price 0.6500 0.6900 0.6500 0.8600 0.9000 0.8000 0.8900 -
P/RPS 0.03 0.04 0.03 0.04 0.03 0.04 0.07 -13.16%
  YoY % -25.00% 33.33% -25.00% 33.33% -25.00% -42.86% -
  Horiz. % 42.86% 57.14% 42.86% 57.14% 42.86% 57.14% 100.00%
P/EPS 71.35 12.63 5.51 8.70 7.05 7.59 17.96 25.84%
  YoY % 464.92% 129.22% -36.67% 23.40% -7.11% -57.74% -
  Horiz. % 397.27% 70.32% 30.68% 48.44% 39.25% 42.26% 100.00%
EY 1.40 7.92 18.15 11.49 14.17 13.18 5.57 -20.55%
  YoY % -82.32% -56.36% 57.96% -18.91% 7.51% 136.62% -
  Horiz. % 25.13% 142.19% 325.85% 206.28% 254.40% 236.62% 100.00%
DY 9.01 5.80 3.08 0.73 1.11 0.00 0.00 -
  YoY % 55.34% 88.31% 321.92% -34.23% 0.00% 0.00% -
  Horiz. % 811.71% 522.52% 277.48% 65.77% 100.00% - -
P/NAPS 0.70 0.74 0.69 1.12 1.83 2.03 3.09 -21.91%
  YoY % -5.41% 7.25% -38.39% -38.80% -9.85% -34.30% -
  Horiz. % 22.65% 23.95% 22.33% 36.25% 59.22% 65.70% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

438  558  583 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.07-0.01 
 GFM-WC 0.165+0.035 
 ASIAPAC-WB 0.095+0.05 
 KGROUP 0.045-0.005 
 DNEX-WD 0.315+0.025 
 DNEX 0.64+0.025 
 ASIAPAC 0.165+0.02 
 MINETEC 0.205+0.005 
 GOCEAN 0.060.00 
 GFM 0.34+0.025 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS