Highlights

[DKSH] YoY TTM Result on 2007-03-31 [#1]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 22-May-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 31-Mar-2007  [#1]
Profit Trend QoQ -     -35.60%    YoY -     -69.74%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 3,601,998 3,615,587 3,490,832 3,036,768 2,977,126 2,898,866 2,464,541 6.53%
  YoY % -0.38% 3.57% 14.95% 2.00% 2.70% 17.62% -
  Horiz. % 146.15% 146.70% 141.64% 123.22% 120.80% 117.62% 100.00%
PBT 33,583 22,228 1,016 14,379 27,605 18,194 13,530 16.35%
  YoY % 51.08% 2,087.80% -92.93% -47.91% 51.73% 34.47% -
  Horiz. % 248.21% 164.29% 7.51% 106.27% 204.03% 134.47% 100.00%
Tax -6,604 -3,878 -6,265 -5,103 -6,714 -4,732 -3,562 10.83%
  YoY % -70.29% 38.10% -22.77% 23.99% -41.89% -32.85% -
  Horiz. % 185.40% 108.87% 175.88% 143.26% 188.49% 132.85% 100.00%
NP 26,979 18,350 -5,249 9,276 20,891 13,462 9,968 18.04%
  YoY % 47.02% 449.59% -156.59% -55.60% 55.18% 35.05% -
  Horiz. % 270.66% 184.09% -52.66% 93.06% 209.58% 135.05% 100.00%
NP to SH 22,853 14,054 -9,048 5,543 18,317 13,462 9,968 14.82%
  YoY % 62.61% 255.33% -263.23% -69.74% 36.06% 35.05% -
  Horiz. % 229.26% 140.99% -90.77% 55.61% 183.76% 135.05% 100.00%
Tax Rate 19.66 % 17.45 % 616.63 % 35.49 % 24.32 % 26.01 % 26.33 % -4.75%
  YoY % 12.66% -97.17% 1,637.48% 45.93% -6.50% -1.22% -
  Horiz. % 74.67% 66.27% 2,341.93% 134.79% 92.37% 98.78% 100.00%
Total Cost 3,575,019 3,597,237 3,496,081 3,027,492 2,956,235 2,885,404 2,454,573 6.46%
  YoY % -0.62% 2.89% 15.48% 2.41% 2.45% 17.55% -
  Horiz. % 145.65% 146.55% 142.43% 123.34% 120.44% 117.55% 100.00%
Net Worth 163,689 145,740 134,864 146,438 143,445 122,779 42,176 25.35%
  YoY % 12.32% 8.06% -7.90% 2.09% 16.83% 191.11% -
  Horiz. % 388.10% 345.55% 319.76% 347.20% 340.10% 291.11% 100.00%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 9,468 9,384 9,296 6,325 3,153 829 825 50.15%
  YoY % 0.90% 0.94% 46.98% 100.60% 279.89% 0.58% -
  Horiz. % 1,147.42% 1,137.19% 1,126.59% 766.47% 382.09% 100.58% 100.00%
Div Payout % 41.43 % 66.77 % - % 114.11 % 17.21 % 6.17 % 8.28 % 30.77%
  YoY % -37.95% 0.00% 0.00% 563.04% 178.93% -25.48% -
  Horiz. % 500.36% 806.40% 0.00% 1,378.14% 207.85% 74.52% 100.00%
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 163,689 145,740 134,864 146,438 143,445 122,779 42,176 25.35%
  YoY % 12.32% 8.06% -7.90% 2.09% 16.83% 191.11% -
  Horiz. % 388.10% 345.55% 319.76% 347.20% 340.10% 291.11% 100.00%
NOSH 157,197 158,070 157,718 157,156 157,096 158,018 82,781 11.28%
  YoY % -0.55% 0.22% 0.36% 0.04% -0.58% 90.89% -
  Horiz. % 189.90% 190.95% 190.52% 189.85% 189.77% 190.89% 100.00%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 0.75 % 0.51 % -0.15 % 0.31 % 0.70 % 0.46 % 0.40 % 11.04%
  YoY % 47.06% 440.00% -148.39% -55.71% 52.17% 15.00% -
  Horiz. % 187.50% 127.50% -37.50% 77.50% 175.00% 115.00% 100.00%
ROE 13.96 % 9.64 % -6.71 % 3.79 % 12.77 % 10.96 % 23.63 % -8.39%
  YoY % 44.81% 243.67% -277.04% -70.32% 16.51% -53.62% -
  Horiz. % 59.08% 40.80% -28.40% 16.04% 54.04% 46.38% 100.00%
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 2,291.38 2,287.33 2,213.33 1,932.32 1,895.09 1,834.52 2,977.18 -4.27%
  YoY % 0.18% 3.34% 14.54% 1.96% 3.30% -38.38% -
  Horiz. % 76.96% 76.83% 74.34% 64.90% 63.65% 61.62% 100.00%
EPS 14.54 8.89 -5.74 3.53 11.66 8.52 12.04 3.19%
  YoY % 63.55% 254.88% -262.61% -69.73% 36.85% -29.24% -
  Horiz. % 120.76% 73.84% -47.67% 29.32% 96.84% 70.76% 100.00%
DPS 6.00 6.00 5.89 4.00 2.00 0.53 1.00 34.78%
  YoY % 0.00% 1.87% 47.25% 100.00% 277.36% -47.00% -
  Horiz. % 600.00% 600.00% 589.00% 400.00% 200.00% 53.00% 100.00%
NAPS 1.0413 0.9220 0.8551 0.9318 0.9131 0.7770 0.5095 12.65%
  YoY % 12.94% 7.82% -8.23% 2.05% 17.52% 52.50% -
  Horiz. % 204.38% 180.96% 167.83% 182.89% 179.21% 152.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 2,284.69 2,293.31 2,214.18 1,926.17 1,888.34 1,838.70 1,563.22 6.53%
  YoY % -0.38% 3.57% 14.95% 2.00% 2.70% 17.62% -
  Horiz. % 146.15% 146.70% 141.64% 123.22% 120.80% 117.62% 100.00%
EPS 14.50 8.91 -5.74 3.52 11.62 8.54 6.32 14.84%
  YoY % 62.74% 255.23% -263.07% -69.71% 36.07% 35.13% -
  Horiz. % 229.43% 140.98% -90.82% 55.70% 183.86% 135.13% 100.00%
DPS 6.01 5.95 5.90 4.01 2.00 0.53 0.52 50.34%
  YoY % 1.01% 0.85% 47.13% 100.50% 277.36% 1.92% -
  Horiz. % 1,155.77% 1,144.23% 1,134.62% 771.15% 384.62% 101.92% 100.00%
NAPS 1.0383 0.9244 0.8554 0.9288 0.9098 0.7788 0.2675 25.35%
  YoY % 12.32% 8.07% -7.90% 2.09% 16.82% 191.14% -
  Horiz. % 388.15% 345.57% 319.78% 347.21% 340.11% 291.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.6900 0.5000 0.6500 0.7300 0.6500 0.8700 0.9500 -
P/RPS 0.03 0.02 0.03 0.04 0.03 0.05 0.03 -
  YoY % 50.00% -33.33% -25.00% 33.33% -40.00% 66.67% -
  Horiz. % 100.00% 66.67% 100.00% 133.33% 100.00% 166.67% 100.00%
P/EPS 4.75 5.62 -11.33 20.70 5.57 10.21 7.89 -8.11%
  YoY % -15.48% 149.60% -154.73% 271.63% -45.45% 29.40% -
  Horiz. % 60.20% 71.23% -143.60% 262.36% 70.60% 129.40% 100.00%
EY 21.07 17.78 -8.83 4.83 17.94 9.79 12.68 8.83%
  YoY % 18.50% 301.36% -282.82% -73.08% 83.25% -22.79% -
  Horiz. % 166.17% 140.22% -69.64% 38.09% 141.48% 77.21% 100.00%
DY 8.70 12.00 9.07 5.48 3.08 0.60 1.05 42.23%
  YoY % -27.50% 32.30% 65.51% 77.92% 413.33% -42.86% -
  Horiz. % 828.57% 1,142.86% 863.81% 521.90% 293.33% 57.14% 100.00%
P/NAPS 0.66 0.54 0.76 0.78 0.71 1.12 1.86 -15.85%
  YoY % 22.22% -28.95% -2.56% 9.86% -36.61% -39.78% -
  Horiz. % 35.48% 29.03% 40.86% 41.94% 38.17% 60.22% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 21/05/10 27/05/09 29/05/08 22/05/07 29/05/06 26/05/05 25/05/04 -
Price 0.7500 0.6500 0.6500 0.7000 0.6900 0.8400 0.9600 -
P/RPS 0.03 0.03 0.03 0.04 0.04 0.05 0.03 -
  YoY % 0.00% 0.00% -25.00% 0.00% -20.00% 66.67% -
  Horiz. % 100.00% 100.00% 100.00% 133.33% 133.33% 166.67% 100.00%
P/EPS 5.16 7.31 -11.33 19.85 5.92 9.86 7.97 -6.99%
  YoY % -29.41% 164.52% -157.08% 235.30% -39.96% 23.71% -
  Horiz. % 64.74% 91.72% -142.16% 249.06% 74.28% 123.71% 100.00%
EY 19.38 13.68 -8.83 5.04 16.90 10.14 12.54 7.52%
  YoY % 41.67% 254.93% -275.20% -70.18% 66.67% -19.14% -
  Horiz. % 154.55% 109.09% -70.41% 40.19% 134.77% 80.86% 100.00%
DY 8.00 9.23 9.07 5.71 2.90 0.63 1.04 40.48%
  YoY % -13.33% 1.76% 58.84% 96.90% 360.32% -39.42% -
  Horiz. % 769.23% 887.50% 872.12% 549.04% 278.85% 60.58% 100.00%
P/NAPS 0.72 0.70 0.76 0.75 0.76 1.08 1.88 -14.78%
  YoY % 2.86% -7.89% 1.33% -1.32% -29.63% -42.55% -
  Horiz. % 38.30% 37.23% 40.43% 39.89% 40.43% 57.45% 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
 
 

206  555  597  1072 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.01 
 GPACKET 0.46-0.02 
 DGSB 0.255+0.03 
 AEM 0.16+0.005 
 DATAPRP 0.185-0.01 
 HWGB 0.755-0.025 
 VIVOCOM 0.05+0.005 
 MAHSING 0.915-0.045 
 TRIVE 0.010.00 
 KTB 0.14+0.02 

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