Highlights

[DKSH] YoY TTM Result on 2005-12-31 [#4]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 27-Feb-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2005
Quarter 31-Dec-2005  [#4]
Profit Trend QoQ -     13.74%    YoY -     41.99%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 3,622,586 3,371,767 2,988,296 3,027,615 2,768,658 2,357,303 1,484,397 16.02%
  YoY % 7.44% 12.83% -1.30% 9.35% 17.45% 58.81% -
  Horiz. % 244.04% 227.15% 201.31% 203.96% 186.52% 158.81% 100.00%
PBT 9,711 10,595 17,081 28,005 16,913 13,919 8,552 2.14%
  YoY % -8.34% -37.97% -39.01% 65.58% 21.51% 62.76% -
  Horiz. % 113.55% 123.89% 199.73% 327.47% 197.77% 162.76% 100.00%
Tax -3,972 -5,589 -4,872 -7,329 -3,806 -3,382 152 -
  YoY % 28.93% -14.72% 33.52% -92.56% -12.54% -2,325.00% -
  Horiz. % -2,613.16% -3,676.97% -3,205.26% -4,821.71% -2,503.95% -2,225.00% 100.00%
NP 5,739 5,006 12,209 20,676 13,107 10,537 8,704 -6.70%
  YoY % 14.64% -59.00% -40.95% 57.75% 24.39% 21.06% -
  Horiz. % 65.94% 57.51% 140.27% 237.55% 150.59% 121.06% 100.00%
NP to SH 1,056 1,446 8,607 18,610 13,107 10,537 8,704 -29.62%
  YoY % -26.97% -83.20% -53.75% 41.99% 24.39% 21.06% -
  Horiz. % 12.13% 16.61% 98.89% 213.81% 150.59% 121.06% 100.00%
Tax Rate 40.90 % 52.75 % 28.52 % 26.17 % 22.50 % 24.30 % -1.78 % -
  YoY % -22.46% 84.96% 8.98% 16.31% -7.41% 1,465.17% -
  Horiz. % -2,297.75% -2,963.48% -1,602.25% -1,470.22% -1,264.04% -1,365.17% 100.00%
Total Cost 3,616,847 3,366,761 2,976,087 3,006,939 2,755,551 2,346,766 1,475,693 16.10%
  YoY % 7.43% 13.13% -1.03% 9.12% 17.42% 59.03% -
  Horiz. % 245.09% 228.15% 201.67% 203.76% 186.73% 159.03% 100.00%
Net Worth 144,632 147,902 147,629 148,551 101,539 40,661 32,471 28.24%
  YoY % -2.21% 0.18% -0.62% 46.30% 149.72% 25.22% -
  Horiz. % 445.42% 455.49% 454.65% 457.48% 312.70% 125.22% 100.00%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 9,384 9,296 6,325 3,153 829 825 0 -
  YoY % 0.94% 46.98% 100.60% 279.89% 0.58% 0.00% -
  Horiz. % 1,137.19% 1,126.59% 766.47% 382.09% 100.58% 100.00% -
Div Payout % 888.68 % 642.94 % 73.49 % 16.94 % 6.33 % 7.83 % - % -
  YoY % 38.22% 774.87% 333.83% 167.61% -19.16% 0.00% -
  Horiz. % 11,349.68% 8,211.24% 938.57% 216.35% 80.84% 100.00% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 144,632 147,902 147,629 148,551 101,539 40,661 32,471 28.24%
  YoY % -2.21% 0.18% -0.62% 46.30% 149.72% 25.22% -
  Horiz. % 445.42% 455.49% 454.65% 457.48% 312.70% 125.22% 100.00%
NOSH 157,637 158,727 157,589 157,730 132,592 82,595 82,540 11.38%
  YoY % -0.69% 0.72% -0.09% 18.96% 60.53% 0.07% -
  Horiz. % 190.98% 192.30% 190.92% 191.10% 160.64% 100.07% 100.00%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 0.16 % 0.15 % 0.41 % 0.68 % 0.47 % 0.45 % 0.59 % -19.53%
  YoY % 6.67% -63.41% -39.71% 44.68% 4.44% -23.73% -
  Horiz. % 27.12% 25.42% 69.49% 115.25% 79.66% 76.27% 100.00%
ROE 0.73 % 0.98 % 5.83 % 12.53 % 12.91 % 25.91 % 26.81 % -45.12%
  YoY % -25.51% -83.19% -53.47% -2.94% -50.17% -3.36% -
  Horiz. % 2.72% 3.66% 21.75% 46.74% 48.15% 96.64% 100.00%
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 2,298.05 2,124.25 1,896.25 1,919.48 2,088.10 2,854.04 1,798.39 4.17%
  YoY % 8.18% 12.02% -1.21% -8.08% -26.84% 58.70% -
  Horiz. % 127.78% 118.12% 105.44% 106.73% 116.11% 158.70% 100.00%
EPS 0.67 0.91 5.46 11.80 9.89 12.76 10.55 -36.81%
  YoY % -26.37% -83.33% -53.73% 19.31% -22.49% 20.95% -
  Horiz. % 6.35% 8.63% 51.75% 111.85% 93.74% 120.95% 100.00%
DPS 6.00 5.86 4.00 2.00 0.63 1.00 0.00 -
  YoY % 2.39% 46.50% 100.00% 217.46% -37.00% 0.00% -
  Horiz. % 600.00% 586.00% 400.00% 200.00% 63.00% 100.00% -
NAPS 0.9175 0.9318 0.9368 0.9418 0.7658 0.4923 0.3934 15.14%
  YoY % -1.53% -0.53% -0.53% 22.98% 55.56% 25.14% -
  Horiz. % 233.22% 236.86% 238.13% 239.40% 194.66% 125.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 2,297.75 2,138.66 1,895.43 1,920.37 1,756.12 1,495.20 941.53 16.02%
  YoY % 7.44% 12.83% -1.30% 9.35% 17.45% 58.81% -
  Horiz. % 244.04% 227.15% 201.31% 203.96% 186.52% 158.81% 100.00%
EPS 0.67 0.92 5.46 11.80 8.31 6.68 5.52 -29.61%
  YoY % -27.17% -83.15% -53.73% 42.00% 24.40% 21.01% -
  Horiz. % 12.14% 16.67% 98.91% 213.77% 150.54% 121.01% 100.00%
DPS 5.95 5.90 4.01 2.00 0.53 0.52 0.00 -
  YoY % 0.85% 47.13% 100.50% 277.36% 1.92% 0.00% -
  Horiz. % 1,144.23% 1,134.62% 771.15% 384.62% 101.92% 100.00% -
NAPS 0.9174 0.9381 0.9364 0.9422 0.6440 0.2579 0.2060 28.24%
  YoY % -2.21% 0.18% -0.62% 46.30% 149.71% 25.19% -
  Horiz. % 445.34% 455.39% 454.56% 457.38% 312.62% 125.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.4700 0.6800 0.6500 0.7100 0.7900 0.8700 0.9100 -
P/RPS 0.02 0.03 0.03 0.04 0.04 0.03 0.05 -14.15%
  YoY % -33.33% 0.00% -25.00% 0.00% 33.33% -40.00% -
  Horiz. % 40.00% 60.00% 60.00% 80.00% 80.00% 60.00% 100.00%
P/EPS 70.16 74.64 11.90 6.02 7.99 6.82 8.63 41.76%
  YoY % -6.00% 527.23% 97.67% -24.66% 17.16% -20.97% -
  Horiz. % 812.98% 864.89% 137.89% 69.76% 92.58% 79.03% 100.00%
EY 1.43 1.34 8.40 16.62 12.51 14.66 11.59 -29.42%
  YoY % 6.72% -84.05% -49.46% 32.85% -14.67% 26.49% -
  Horiz. % 12.34% 11.56% 72.48% 143.40% 107.94% 126.49% 100.00%
DY 12.77 8.61 6.15 2.82 0.79 1.15 0.00 -
  YoY % 48.32% 40.00% 118.09% 256.96% -31.30% 0.00% -
  Horiz. % 1,110.43% 748.70% 534.78% 245.22% 68.70% 100.00% -
P/NAPS 0.51 0.73 0.69 0.75 1.03 1.77 2.31 -22.24%
  YoY % -30.14% 5.80% -8.00% -27.18% -41.81% -23.38% -
  Horiz. % 22.08% 31.60% 29.87% 32.47% 44.59% 76.62% 100.00%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 28/02/08 27/02/07 27/02/06 02/03/05 26/02/04 26/02/03 -
Price 0.7700 0.6500 0.6900 0.6500 0.8600 0.9000 0.8000 -
P/RPS 0.03 0.03 0.04 0.03 0.04 0.03 0.04 -4.68%
  YoY % 0.00% -25.00% 33.33% -25.00% 33.33% -25.00% -
  Horiz. % 75.00% 75.00% 100.00% 75.00% 100.00% 75.00% 100.00%
P/EPS 114.94 71.35 12.63 5.51 8.70 7.05 7.59 57.23%
  YoY % 61.09% 464.92% 129.22% -36.67% 23.40% -7.11% -
  Horiz. % 1,514.36% 940.05% 166.40% 72.60% 114.62% 92.89% 100.00%
EY 0.87 1.40 7.92 18.15 11.49 14.17 13.18 -36.40%
  YoY % -37.86% -82.32% -56.36% 57.96% -18.91% 7.51% -
  Horiz. % 6.60% 10.62% 60.09% 137.71% 87.18% 107.51% 100.00%
DY 7.79 9.01 5.80 3.08 0.73 1.11 0.00 -
  YoY % -13.54% 55.34% 88.31% 321.92% -34.23% 0.00% -
  Horiz. % 701.80% 811.71% 522.52% 277.48% 65.77% 100.00% -
P/NAPS 0.84 0.70 0.74 0.69 1.12 1.83 2.03 -13.66%
  YoY % 20.00% -5.41% 7.25% -38.39% -38.80% -9.85% -
  Horiz. % 41.38% 34.48% 36.45% 33.99% 55.17% 90.15% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

169  921  546  878 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.29+0.03 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.085-0.005 
 PHB 0.0250.00 
 XOX-WC 0.02+0.015 
 LUSTER 0.19+0.005 
 VIZIONE 0.225-0.045 
 QES 0.35-0.03 
 MTRONIC 0.10+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!

TOP ARTICLES

1. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
2. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
3. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
4. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
5. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
6. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
7. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
8. Top Glove: Allegations of management hypocrisy and lack of integrity By LHL save malaysia!
PARTNERS & BROKERS