Highlights

[DKSH] YoY TTM Result on 2009-12-31 [#4]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 09-Mar-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -20.93%    YoY -     1,915.72%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 4,740,105 4,260,749 3,867,610 3,559,678 3,622,586 3,371,767 2,988,296 7.99%
  YoY % 11.25% 10.16% 8.65% -1.74% 7.44% 12.83% -
  Horiz. % 158.62% 142.58% 129.43% 119.12% 121.23% 112.83% 100.00%
PBT 102,119 67,687 45,556 31,019 9,711 10,595 17,081 34.68%
  YoY % 50.87% 48.58% 46.86% 219.42% -8.34% -37.97% -
  Horiz. % 597.85% 396.27% 266.71% 181.60% 56.85% 62.03% 100.00%
Tax -20,309 -18,815 -13,583 -5,860 -3,972 -5,589 -4,872 26.83%
  YoY % -7.94% -38.52% -131.79% -47.53% 28.93% -14.72% -
  Horiz. % 416.85% 386.19% 278.80% 120.28% 81.53% 114.72% 100.00%
NP 81,810 48,872 31,973 25,159 5,739 5,006 12,209 37.27%
  YoY % 67.40% 52.85% 27.08% 338.39% 14.64% -59.00% -
  Horiz. % 670.08% 400.29% 261.88% 206.07% 47.01% 41.00% 100.00%
NP to SH 77,762 44,098 27,902 21,286 1,056 1,446 8,607 44.27%
  YoY % 76.34% 58.05% 31.08% 1,915.72% -26.97% -83.20% -
  Horiz. % 903.47% 512.35% 324.18% 247.31% 12.27% 16.80% 100.00%
Tax Rate 19.89 % 27.80 % 29.82 % 18.89 % 40.90 % 52.75 % 28.52 % -5.82%
  YoY % -28.45% -6.77% 57.86% -53.81% -22.46% 84.96% -
  Horiz. % 69.74% 97.48% 104.56% 66.23% 143.41% 184.96% 100.00%
Total Cost 4,658,295 4,211,877 3,835,637 3,534,519 3,616,847 3,366,761 2,976,087 7.75%
  YoY % 10.60% 9.81% 8.52% -2.28% 7.43% 13.13% -
  Horiz. % 156.52% 141.52% 128.88% 118.76% 121.53% 113.13% 100.00%
Net Worth 290,860 229,078 184,998 162,295 144,632 147,902 147,629 11.95%
  YoY % 26.97% 23.83% 13.99% 12.21% -2.21% 0.18% -
  Horiz. % 197.02% 155.17% 125.31% 109.93% 97.97% 100.18% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 22,075 14,187 10,882 9,468 9,384 9,296 6,325 23.14%
  YoY % 55.60% 30.37% 14.93% 0.90% 0.94% 46.98% -
  Horiz. % 349.02% 224.30% 172.05% 149.70% 148.37% 146.98% 100.00%
Div Payout % 28.39 % 32.17 % 39.00 % 44.48 % 888.68 % 642.94 % 73.49 % -14.65%
  YoY % -11.75% -17.51% -12.32% -94.99% 38.22% 774.87% -
  Horiz. % 38.63% 43.77% 53.07% 60.53% 1,209.25% 874.87% 100.00%
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 290,860 229,078 184,998 162,295 144,632 147,902 147,629 11.95%
  YoY % 26.97% 23.83% 13.99% 12.21% -2.21% 0.18% -
  Horiz. % 197.02% 155.17% 125.31% 109.93% 97.97% 100.18% 100.00%
NOSH 157,681 157,605 157,740 157,752 157,637 158,727 157,589 0.01%
  YoY % 0.05% -0.09% -0.01% 0.07% -0.69% 0.72% -
  Horiz. % 100.06% 100.01% 100.10% 100.10% 100.03% 100.72% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 1.73 % 1.15 % 0.83 % 0.71 % 0.16 % 0.15 % 0.41 % 27.09%
  YoY % 50.43% 38.55% 16.90% 343.75% 6.67% -63.41% -
  Horiz. % 421.95% 280.49% 202.44% 173.17% 39.02% 36.59% 100.00%
ROE 26.74 % 19.25 % 15.08 % 13.12 % 0.73 % 0.98 % 5.83 % 28.87%
  YoY % 38.91% 27.65% 14.94% 1,697.26% -25.51% -83.19% -
  Horiz. % 458.66% 330.19% 258.66% 225.04% 12.52% 16.81% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3,006.12 2,703.43 2,451.87 2,256.49 2,298.05 2,124.25 1,896.25 7.97%
  YoY % 11.20% 10.26% 8.66% -1.81% 8.18% 12.02% -
  Horiz. % 158.53% 142.57% 129.30% 119.00% 121.19% 112.02% 100.00%
EPS 49.32 27.98 17.69 13.49 0.67 0.91 5.46 44.26%
  YoY % 76.27% 58.17% 31.13% 1,913.43% -26.37% -83.33% -
  Horiz. % 903.30% 512.45% 323.99% 247.07% 12.27% 16.67% 100.00%
DPS 14.00 9.00 6.90 6.00 6.00 5.86 4.00 23.20%
  YoY % 55.56% 30.43% 15.00% 0.00% 2.39% 46.50% -
  Horiz. % 350.00% 225.00% 172.50% 150.00% 150.00% 146.50% 100.00%
NAPS 1.8446 1.4535 1.1728 1.0288 0.9175 0.9318 0.9368 11.94%
  YoY % 26.91% 23.93% 14.00% 12.13% -1.53% -0.53% -
  Horiz. % 196.90% 155.16% 125.19% 109.82% 97.94% 99.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3,006.57 2,702.53 2,453.16 2,257.85 2,297.75 2,138.66 1,895.43 7.99%
  YoY % 11.25% 10.17% 8.65% -1.74% 7.44% 12.83% -
  Horiz. % 158.62% 142.58% 129.42% 119.12% 121.23% 112.83% 100.00%
EPS 49.32 27.97 17.70 13.50 0.67 0.92 5.46 44.26%
  YoY % 76.33% 58.02% 31.11% 1,914.93% -27.17% -83.15% -
  Horiz. % 903.30% 512.27% 324.18% 247.25% 12.27% 16.85% 100.00%
DPS 14.00 9.00 6.90 6.01 5.95 5.90 4.01 23.14%
  YoY % 55.56% 30.43% 14.81% 1.01% 0.85% 47.13% -
  Horiz. % 349.13% 224.44% 172.07% 149.88% 148.38% 147.13% 100.00%
NAPS 1.8449 1.4530 1.1734 1.0294 0.9174 0.9381 0.9364 11.95%
  YoY % 26.97% 23.83% 13.99% 12.21% -2.21% 0.18% -
  Horiz. % 197.02% 155.17% 125.31% 109.93% 97.97% 100.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.2500 1.5600 1.0500 0.7200 0.4700 0.6800 0.6500 -
P/RPS 0.07 0.06 0.04 0.03 0.02 0.03 0.03 15.15%
  YoY % 16.67% 50.00% 33.33% 50.00% -33.33% 0.00% -
  Horiz. % 233.33% 200.00% 133.33% 100.00% 66.67% 100.00% 100.00%
P/EPS 4.56 5.58 5.94 5.34 70.16 74.64 11.90 -14.76%
  YoY % -18.28% -6.06% 11.24% -92.39% -6.00% 527.23% -
  Horiz. % 38.32% 46.89% 49.92% 44.87% 589.58% 627.23% 100.00%
EY 21.92 17.94 16.85 18.74 1.43 1.34 8.40 17.32%
  YoY % 22.19% 6.47% -10.09% 1,210.49% 6.72% -84.05% -
  Horiz. % 260.95% 213.57% 200.60% 223.10% 17.02% 15.95% 100.00%
DY 6.22 5.77 6.57 8.33 12.77 8.61 6.15 0.19%
  YoY % 7.80% -12.18% -21.13% -34.77% 48.32% 40.00% -
  Horiz. % 101.14% 93.82% 106.83% 135.45% 207.64% 140.00% 100.00%
P/NAPS 1.22 1.07 0.90 0.70 0.51 0.73 0.69 9.95%
  YoY % 14.02% 18.89% 28.57% 37.25% -30.14% 5.80% -
  Horiz. % 176.81% 155.07% 130.43% 101.45% 73.91% 105.80% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 24/02/12 25/02/11 09/03/10 25/02/09 28/02/08 27/02/07 -
Price 2.8700 1.8600 0.8100 0.6500 0.7700 0.6500 0.6900 -
P/RPS 0.10 0.07 0.03 0.03 0.03 0.03 0.04 16.48%
  YoY % 42.86% 133.33% 0.00% 0.00% 0.00% -25.00% -
  Horiz. % 250.00% 175.00% 75.00% 75.00% 75.00% 75.00% 100.00%
P/EPS 5.82 6.65 4.58 4.82 114.94 71.35 12.63 -12.10%
  YoY % -12.48% 45.20% -4.98% -95.81% 61.09% 464.92% -
  Horiz. % 46.08% 52.65% 36.26% 38.16% 910.06% 564.92% 100.00%
EY 17.18 15.04 21.84 20.76 0.87 1.40 7.92 13.76%
  YoY % 14.23% -31.14% 5.20% 2,286.21% -37.86% -82.32% -
  Horiz. % 216.92% 189.90% 275.76% 262.12% 10.98% 17.68% 100.00%
DY 4.88 4.84 8.52 9.23 7.79 9.01 5.80 -2.83%
  YoY % 0.83% -43.19% -7.69% 18.49% -13.54% 55.34% -
  Horiz. % 84.14% 83.45% 146.90% 159.14% 134.31% 155.34% 100.00%
P/NAPS 1.56 1.28 0.69 0.63 0.84 0.70 0.74 13.22%
  YoY % 21.87% 85.51% 9.52% -25.00% 20.00% -5.41% -
  Horiz. % 210.81% 172.97% 93.24% 85.14% 113.51% 94.59% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

475  440  626  1014 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.170.00 
 IRIS 0.39+0.02 
 PA 0.195+0.01 
 PA-WB 0.13+0.02 
 DNEX 0.295+0.015 
 JAKS 0.685+0.01 
 KSTAR 0.125-0.02 
 VIVOCOM 0.955+0.12 
 SCIB 3.00+0.46 
 DNEX-WD 0.055-0.005 

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